Home › 53 Union St., Athol MA 01331 › Analyze

Property Analyzer

53 Union St., Athol MA 01331 — $425,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$46,552/yr
Cap rate11.0%
GRM4.9
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Annual cash flow$21,104
Cash-on-cash return19.9%
DSCR1.83

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

← Back to listing