Home › 990 S. Main St., Athol MA 01331 › Analyze

Property Analyzer

990 S. Main St., Athol MA 01331 — $1,350,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$5,076/yr
Cap rate0.4%
GRM31.3
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-75,758
Cash-on-cash return-22.4%
DSCR0.06

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

← Back to listing