Home › 21 Park St, Athol MA 01331 › Analyze
Property Analyzer
21 Park St, Athol MA 01331 — $89,990 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21 Park St, Athol MA 01331
$89,990 · 2 units · MLS# 73487871
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%· $22,498 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$29,340/yr
Cap rate32.6%
GRM2.1
Loan amount$67,493
Mortgage (P&I)$449/mo
Cash invested (down + CapEx)$22,498
Annual cash flow$23,952
Cash-on-cash return106.5%
DSCR5.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.