Boston Investing | Listings

19 Ash St, Marlborough MA 01752 — $650,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/mo

Total monthly rent: $1,800 (1 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$21,600/yr

Net operating income (NOI)$2,938/yr

Cap rate0.5%

GRM30.1

Loan amount$487,500

Mortgage (P&I)$3,243/mo

Annual cash flow$-35,982

Cash-on-cash return-22.1%

DSCR0.08

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

Property Analyzer