Home › 1537 N Main St, Palmer MA 01069 › Analyze
Property Analyzer
1537 N Main St, Palmer MA 01069 — $525,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1537 N Main St, Palmer MA 01069
$525,000 · 3 units · MLS# 73519852
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $131,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$37,770/yr
Cap rate7.2%
GRM8.1
Loan amount$393,750
Mortgage (P&I)$2,620/mo
Cash invested (down + CapEx)$131,250
Annual cash flow$6,334
Cash-on-cash return4.8%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.