Home › 19 Clark St, Randolph MA 02368 › Analyze
Property Analyzer
19 Clark St, Randolph MA 02368 — $975,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Clark St, Randolph MA 02368
$975,000 · 2 units · MLS# 73506856
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $243,750 down
Operating (recurring)
Results
Gross scheduled income$52,800/yr
Net operating income (NOI)$22,020/yr
Cap rate2.3%
GRM18.5
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Cash invested (down + CapEx)$243,750
Annual cash flow$-36,360
Cash-on-cash return-14.9%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.