Home › 13 Mill St, Lancaster MA 01523 › Analyze

Property Analyzer

13 Mill St, Lancaster MA 01523 — $849,900 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$26,415/yr
Cap rate3.1%
GRM13.1
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Annual cash flow$-24,475
Cash-on-cash return-11.5%
DSCR0.52

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

← Back to listing