Home › 13 Wordsworth St, Randolph MA 02368 › Analyze

Property Analyzer

13 Wordsworth St, Randolph MA 02368 — $899,999 · 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: $4,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,800/yr
Net operating income (NOI)$18,204/yr
Cap rate2.0%
GRM17.0
Loan amount$674,999
Mortgage (P&I)$4,491/mo
Annual cash flow$-35,685
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing