Home › 1-2-3-4 Glendale Rd, Hudson MA 01749 › Analyze
Property Analyzer
1-2-3-4 Glendale Rd, Hudson MA 01749 — $1,699,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1-2-3-4 Glendale Rd, Hudson MA 01749
$1,699,000 · 4 units · MLS# 73479075
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $424,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$34,376/yr
Cap rate2.0%
GRM19.7
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Cash invested (down + CapEx)$424,750
Annual cash flow$-67,355
Cash-on-cash return-15.9%
DSCR0.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.