Home › 7 Prospect St, Woburn MA 01801 › Analyze
Property Analyzer
7 Prospect St, Woburn MA 01801 — $1,199,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Prospect St, Woburn MA 01801
$1,199,900 · 6 units · MLS# 73511832
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $299,975 down
Operating (recurring)
Results
Gross scheduled income$180,000/yr
Net operating income (NOI)$109,051/yr
Cap rate9.1%
GRM6.7
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Cash invested (down + CapEx)$299,975
Annual cash flow$37,204
Cash-on-cash return12.4%
DSCR1.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.