Boston Investing | Listings

38 Prospect St, Ludlow MA 01056 — $415,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$43,200/yr

Net operating income (NOI)$20,021/yr

Cap rate4.8%

GRM9.6

Loan amount$311,925

Mortgage (P&I)$2,075/mo

Annual cash flow$-4,882

Cash-on-cash return-4.7%

DSCR0.80

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

Property Analyzer