Home › 12 Danforth St, Canton MA 02021 › Analyze
Property Analyzer
12 Danforth St, Canton MA 02021 — $800,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12 Danforth St, Canton MA 02021
$800,000 · 2 units · MLS# 73462870
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%· $200,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,980/yr
Cap rate2.2%
GRM18.5
Loan amount$600,000
Mortgage (P&I)$3,992/mo
Cash invested (down + CapEx)$200,000
Annual cash flow$-29,922
Cash-on-cash return-15.0%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.