Home › 112 School, Clinton MA 01510 › Analyze
Property Analyzer
112 School, Clinton MA 01510 — $1,700,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
112 School, Clinton MA 01510
$1,700,000 · 8 units · MLS# 73516363
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $425,000 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$95,920/yr
Cap rate5.6%
GRM9.8
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Cash invested (down + CapEx)$425,000
Annual cash flow$-5,871
Cash-on-cash return-1.4%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.