Home › 11-15 Taylor Street, Littleton MA 01460 › Analyze

Property Analyzer

11-15 Taylor Street, Littleton MA 01460 — $1,700,000 · 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$43,200/yr
Net operating income (NOI)$-524/yr
Cap rate-0.0%
GRM39.4
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Annual cash flow$-102,315
Cash-on-cash return-24.1%
DSCR-0.01

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

← Back to listing