Home › 52-56 Green Street, Athol MA 01331 › Analyze

Property Analyzer

52-56 Green Street, Athol MA 01331 — $499,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$32,030/yr
Cap rate6.4%
GRM7.7
Loan amount$374,250
Mortgage (P&I)$2,490/mo
Annual cash flow$2,151
Cash-on-cash return1.7%
DSCR1.07

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

← Back to listing