Home › 4 Eastern Ave, Webster MA 01570 › Analyze
Property Analyzer
4 Eastern Ave, Webster MA 01570 — $569,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4 Eastern Ave, Webster MA 01570
$569,900 · 2 units · MLS# 73527028
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%· $142,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,661/yr
Cap rate3.8%
GRM13.2
Loan amount$427,425
Mortgage (P&I)$2,844/mo
Cash invested (down + CapEx)$142,475
Annual cash flow$-12,463
Cash-on-cash return-8.7%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.