Home › 18 Reynolds Ave, Monson MA 01057 › Analyze

Property Analyzer

18 Reynolds Ave, Monson MA 01057 — $365,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$20,836/yr
Cap rate5.7%
GRM8.4
Loan amount$273,750
Mortgage (P&I)$1,821/mo
Annual cash flow$-1,019
Cash-on-cash return-1.1%
DSCR0.95

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

← Back to listing