Home › 7 Wingate St, Shrewsbury MA 01545 › Analyze
Property Analyzer
7 Wingate St, Shrewsbury MA 01545 — $739,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Wingate St, Shrewsbury MA 01545
$739,900 · 2 units · MLS# 73498756
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%· $184,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,941/yr
Cap rate2.6%
GRM17.1
Loan amount$554,925
Mortgage (P&I)$3,692/mo
Cash invested (down + CapEx)$184,975
Annual cash flow$-25,362
Cash-on-cash return-13.7%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.