Home › 134 King St, Groveland MA 01834 › Analyze

Property Analyzer

134 King St, Groveland MA 01834 — $1,300,000 · 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)$5,876/yr
Cap rate0.5%
GRM30.1
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Annual cash flow$-71,964
Cash-on-cash return-22.1%
DSCR0.08

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

← Back to listing