Home › 19 Pine St, Athol MA 01331 › Analyze
Property Analyzer
19 Pine St, Athol MA 01331 — $369,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Pine St, Athol MA 01331
$369,900 · 2 units · MLS# 73503373
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $92,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,861/yr
Cap rate6.7%
GRM8.6
Loan amount$277,425
Mortgage (P&I)$1,846/mo
Cash invested (down + CapEx)$92,475
Annual cash flow$2,712
Cash-on-cash return2.9%
DSCR1.12
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.