Home › 94 Main St, North Andover MA 01845 › Analyze
Property Analyzer
94 Main St, North Andover MA 01845 — $1,599,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
94 Main St, North Andover MA 01845
$1,599,000 · 5 units · MLS# 73481931
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%· $399,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$51,366/yr
Cap rate3.2%
GRM14.8
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Cash invested (down + CapEx)$399,750
Annual cash flow$-44,378
Cash-on-cash return-11.1%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.