Boston Investing | Listings

6 Minot St, Stoneham MA 02180 — $724,900 · 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)$15,077/yr

Cap rate2.1%

GRM16.8

Loan amount$543,675

Mortgage (P&I)$3,617/mo

Annual cash flow$-28,328

Cash-on-cash return-15.6%

DSCR0.35

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

Property Analyzer