Home › 273-279 S Main St, Concord NH 03301 › Analyze
Property Analyzer
273-279 S Main St, Concord NH 03301 — $999,999 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
273-279 S Main St, Concord NH 03301
$999,999 · 5 units · MLS# 73500600
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%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$60,950/yr
Cap rate6.1%
GRM9.3
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$1,073
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.