Boston Investing | Listings

151 Pantry Road, Hatfield MA 01035 — $459,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $114,975 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$43,200/yr

Net operating income (NOI)$23,421/yr

Cap rate5.1%

GRM10.6

Loan amount$344,925

Mortgage (P&I)$2,295/mo

Cash invested (down + CapEx)$114,975

Annual cash flow$-4,117

Cash-on-cash return-3.6%

DSCR0.85

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer

151 Pantry Road, Hatfield MA 01035

Rent roll (per unit)

Acquisition & financing (one-time)

Operating (recurring)

Results