Home › 24 Esty St., Ashland MA 01721 › Analyze
Property Analyzer
24 Esty St., Ashland MA 01721 — $850,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Esty St., Ashland MA 01721
$850,000 · 4 units · MLS# 73561104
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $212,500 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$47,960/yr
Cap rate5.6%
GRM9.8
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,500
Annual cash flow$-2,936
Cash-on-cash return-1.4%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
