Home › 1222 Mammoth Rd, Dracut MA 01826 › Analyze

Property Analyzer

1222 Mammoth Rd, Dracut MA 01826 — $850,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$53,090/yr
Cap rate6.2%
GRM7.9
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Annual cash flow$2,194
Cash-on-cash return1.0%
DSCR1.04

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

← Back to listing