Home › 2 Monson Rd, Wales MA 01081 › Analyze

Property Analyzer

2 Monson Rd, Wales MA 01081 — $440,000 · 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)$32,974/yr
Cap rate7.5%
GRM6.8
Loan amount$330,000
Mortgage (P&I)$2,195/mo
Annual cash flow$6,628
Cash-on-cash return6.0%
DSCR1.25

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

← Back to listing