Home › 64 Parker St, Maynard MA 01754 › Analyze

Property Analyzer

64 Parker St, Maynard MA 01754 — $659,000 · 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)$16,132/yr
Cap rate2.4%
GRM15.3
Loan amount$494,250
Mortgage (P&I)$3,288/mo
Annual cash flow$-23,327
Cash-on-cash return-14.2%
DSCR0.41

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

← Back to listing