Home › 85-87 Slater St, Webster MA 01570 › Analyze

Property Analyzer

85-87 Slater St, Webster MA 01570 — $425,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$19,876/yr
Cap rate4.7%
GRM9.8
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Annual cash flow$-5,572
Cash-on-cash return-5.2%
DSCR0.78

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

← Back to listing