Home › 11 Olympia Ave, Shrewsbury MA 01545 › Analyze

Property Analyzer

11 Olympia Ave, Shrewsbury MA 01545 — $543,600 · 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)$17,979/yr
Cap rate3.3%
GRM12.6
Loan amount$407,700
Mortgage (P&I)$2,712/mo
Annual cash flow$-14,570
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing