Home › 51 James St, Tewksbury MA 01876 › Analyze
Property Analyzer
51 James St, Tewksbury MA 01876 — $799,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 James St, Tewksbury MA 01876
$799,900 · 2 units · MLS# 73517347
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%· $199,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,981/yr
Cap rate2.2%
GRM18.5
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Cash invested (down + CapEx)$199,975
Annual cash flow$-29,915
Cash-on-cash return-15.0%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.