Boston Investing | Listings

6 Mayhew, Hopkinton MA 01748 — $1,699,000 · 5 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$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/mo

Total monthly rent: $9,000 (5 units)

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

Gross scheduled income$108,000/yr

Net operating income (NOI)$39,506/yr

Cap rate2.3%

GRM15.7

Loan amount$1,274,250

Mortgage (P&I)$8,478/mo

Annual cash flow$-62,225

Cash-on-cash return-14.6%

DSCR0.39

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

Property Analyzer