Home › 28 Washington St., Stoneham MA 02180 › Analyze
Property Analyzer
28 Washington St., Stoneham MA 02180 — $1,099,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
28 Washington St., Stoneham MA 02180
$1,099,000 · 2 units · MLS# 73510475
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%· $274,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$13,196/yr
Cap rate1.2%
GRM25.4
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Cash invested (down + CapEx)$274,750
Annual cash flow$-52,609
Cash-on-cash return-19.1%
DSCR0.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.