Home › 24 Park St, Wakefield MA 01880 › Analyze
Property Analyzer
24 Park St, Wakefield MA 01880 — $1,200,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Park St, Wakefield MA 01880
$1,200,000 · 2 units · MLS# 73528798
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%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$11,580/yr
Cap rate1.0%
GRM27.8
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-60,273
Cash-on-cash return-20.1%
DSCR0.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.