Home › 173 Forest St, Methuen MA 01844 › Analyze

Property Analyzer

173 Forest St, Methuen MA 01844 — $999,900 · 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: $3,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$45,600/yr
Net operating income (NOI)$12,159/yr
Cap rate1.2%
GRM21.9
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Annual cash flow$-47,712
Cash-on-cash return-19.1%
DSCR0.20

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

← Back to listing