Home › 158 Oak Street, Gardner MA 01440 › Analyze

Property Analyzer

158 Oak Street, Gardner MA 01440 — $399,900 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$12,867/yr
Cap rate3.2%
GRM12.8
Loan amount$299,925
Mortgage (P&I)$1,995/mo
Annual cash flow$-11,078
Cash-on-cash return-11.1%
DSCR0.54

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

← Back to listing