Home › 651 Washington St, Canton MA 02021 › Analyze

Property Analyzer

651 Washington St, Canton MA 02021 — $1,395,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$71,046/yr
Cap rate5.1%
GRM9.2
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Annual cash flow$-12,483
Cash-on-cash return-3.6%
DSCR0.85

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

← Back to listing