Home › 1222 Mammoth Rd, Dracut MA 01826 › Analyze
Property Analyzer
1222 Mammoth Rd, Dracut MA 01826 — $850,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1222 Mammoth Rd, Dracut MA 01826
$850,000 · 5 units · MLS# 73527433
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $212,500 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$63,350/yr
Cap rate7.5%
GRM7.9
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,500
Annual cash flow$12,454
Cash-on-cash return5.9%
DSCR1.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.