Home › 22 Franklin St, Woburn MA 01801 › Analyze

Property Analyzer

22 Franklin St, Woburn MA 01801 — $1,099,000 · 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: $5,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$60,000/yr
Net operating income (NOI)$19,466/yr
Cap rate1.8%
GRM18.3
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Annual cash flow$-46,339
Cash-on-cash return-16.9%
DSCR0.30

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

← Back to listing