Home › 17 Mason St, Hudson MA 01749 › Analyze

Property Analyzer

17 Mason St, Hudson MA 01749 — $819,900 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$13,557/yr
Cap rate1.7%
GRM19.0
Loan amount$614,925
Mortgage (P&I)$4,091/mo
Annual cash flow$-35,536
Cash-on-cash return-17.3%
DSCR0.28

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

← Back to listing