Home › 52 Pleasant Street, Woburn MA 01801 › Analyze
Property Analyzer
52 Pleasant Street, Woburn MA 01801 — $1,224,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
52 Pleasant Street, Woburn MA 01801
$1,224,900 · 3 units · MLS# 73527002
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $306,225 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$44,526/yr
Cap rate3.6%
GRM13.6
Loan amount$918,675
Mortgage (P&I)$6,112/mo
Cash invested (down + CapEx)$306,225
Annual cash flow$-28,818
Cash-on-cash return-9.4%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.