Home › 23-27 West St, Ware MA 01082 › Analyze
Property Analyzer
23-27 West St, Ware MA 01082 — $565,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23-27 West St, Ware MA 01082
$565,900 · 5 units · MLS# 73464365
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $141,475 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$67,895/yr
Cap rate12.0%
GRM5.2
Loan amount$424,425
Mortgage (P&I)$2,824/mo
Cash invested (down + CapEx)$141,475
Annual cash flow$34,010
Cash-on-cash return24.0%
DSCR2.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.