Home › 91 Canal St, Athol MA 01331 › Analyze
Property Analyzer
91 Canal St, Athol MA 01331 — $649,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
91 Canal St, Athol MA 01331
$649,900 · 4 units · MLS# 73523353
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $162,475 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$51,161/yr
Cap rate7.9%
GRM7.5
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Cash invested (down + CapEx)$162,475
Annual cash flow$12,247
Cash-on-cash return7.5%
DSCR1.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.