Home › 52 Pleasant Street, Woburn MA 01801 › Analyze

Property Analyzer

52 Pleasant Street, Woburn MA 01801 — $1,224,900 · 3 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: $7,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$35,976/yr
Cap rate2.9%
GRM13.6
Loan amount$918,675
Mortgage (P&I)$6,112/mo
Annual cash flow$-37,368
Cash-on-cash return-12.2%
DSCR0.49

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

← Back to listing