Home › 102 Summer Street, Athol MA 01331 › Analyze

Property Analyzer

102 Summer Street, Athol MA 01331 — $299,900 · 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)$21,877/yr
Cap rate7.3%
GRM6.9
Loan amount$224,925
Mortgage (P&I)$1,496/mo
Annual cash flow$3,920
Cash-on-cash return5.2%
DSCR1.22

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

← Back to listing