Home › 115-117 Mechanic, Clinton MA 01510 › Analyze

Property Analyzer

115-117 Mechanic, Clinton MA 01510 — $1,300,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$32,552/yr
Cap rate2.5%
GRM15.0
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Annual cash flow$-45,288
Cash-on-cash return-13.9%
DSCR0.42

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

← Back to listing