Home › 133 Baker St, Gardner MA 01440 › Analyze

Property Analyzer

133 Baker St, Gardner MA 01440 — $629,999 · 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: $3,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$46,800/yr
Net operating income (NOI)$18,819/yr
Cap rate3.0%
GRM13.5
Loan amount$472,499
Mortgage (P&I)$3,144/mo
Annual cash flow$-18,904
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing