Home › 15-17 Stirling St, Andover MA 01810 › Analyze
Property Analyzer
15-17 Stirling St, Andover MA 01810 — $825,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-17 Stirling St, Andover MA 01810
$825,000 · 2 units · MLS# 73517473
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%· $206,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,580/yr
Cap rate2.1%
GRM19.1
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Cash invested (down + CapEx)$206,250
Annual cash flow$-31,819
Cash-on-cash return-15.4%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.