Home › 83 Merrimac St, Woburn MA 01801 › Analyze

Property Analyzer

83 Merrimac St, Woburn MA 01801 — $775,000 · 2 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: $5,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$60,000/yr
Net operating income (NOI)$24,650/yr
Cap rate3.2%
GRM12.9
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$-21,755
Cash-on-cash return-11.2%
DSCR0.53

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

← Back to listing