Home › 318-320 Winsor St, Ludlow MA 01056 › Analyze
Property Analyzer
318-320 Winsor St, Ludlow MA 01056 — $310,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
318-320 Winsor St, Ludlow MA 01056
$310,000 · 2 units · MLS# 73522342
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%· $77,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$25,820/yr
Cap rate8.3%
GRM7.2
Loan amount$232,500
Mortgage (P&I)$1,547/mo
Cash invested (down + CapEx)$77,500
Annual cash flow$7,258
Cash-on-cash return9.4%
DSCR1.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.