Boston Investing | Listings

5-7 Slater St, Webster MA 01570 — $750,000 · 4 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$/moUnit 2$/moUnit 3$/moUnit 4$/mo

Total monthly rent: $7,200 (4 units)

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

Gross scheduled income$86,400/yr

Net operating income (NOI)$41,352/yr

Cap rate5.5%

GRM8.7

Loan amount$562,500

Mortgage (P&I)$3,742/mo

Annual cash flow$-3,556

Cash-on-cash return-1.9%

DSCR0.92

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

Property Analyzer