Home › 7 Third Avenue, Dudley MA 01571 › Analyze
Property Analyzer
7 Third Avenue, Dudley MA 01571 — $549,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Third Avenue, Dudley MA 01571
$549,999 · 2 units · MLS# 73506777
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $137,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,980/yr
Cap rate4.0%
GRM12.7
Loan amount$412,499
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,500
Annual cash flow$-10,952
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.