Boston Investing | Listings

75 Coleman St, Gardner MA 01440 — $450,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $2,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$31,200/yr

Net operating income (NOI)$12,066/yr

Cap rate2.7%

GRM14.4

Loan amount$337,500

Mortgage (P&I)$2,245/mo

Annual cash flow$-14,879

Cash-on-cash return-13.2%

DSCR0.45

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

Property Analyzer