Home › 6 Richmond Park, Woburn MA 01801 › Analyze
Property Analyzer
6 Richmond Park, Woburn MA 01801 — $929,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Richmond Park, Woburn MA 01801
$929,900 · 3 units · MLS# 73514254
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $232,475 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$49,246/yr
Cap rate5.3%
GRM10.3
Loan amount$697,425
Mortgage (P&I)$4,640/mo
Cash invested (down + CapEx)$232,475
Annual cash flow$-6,434
Cash-on-cash return-2.8%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.