Home › 77-79 Messinger Street, Canton MA 02021 › Analyze

Property Analyzer

77-79 Messinger Street, Canton MA 02021 — $759,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$14,532/yr
Cap rate1.9%
GRM17.6
Loan amount$569,250
Mortgage (P&I)$3,787/mo
Annual cash flow$-30,915
Cash-on-cash return-16.3%
DSCR0.32

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing