Home › 75 Coleman St, Gardner MA 01440 › Analyze
Property Analyzer
75 Coleman St, Gardner MA 01440 — $450,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
75 Coleman St, Gardner MA 01440
$450,000 · 2 units · MLS# 73529637
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $112,500 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$15,030/yr
Cap rate3.3%
GRM14.4
Loan amount$337,500
Mortgage (P&I)$2,245/mo
Cash invested (down + CapEx)$112,500
Annual cash flow$-11,915
Cash-on-cash return-10.6%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.