Home › 651 Main St, Oxford MA 01537 › Analyze
Property Analyzer
651 Main St, Oxford MA 01537 — $399,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
651 Main St, Oxford MA 01537
$399,900 · 2 units · MLS# 73514346
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%· $99,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,381/yr
Cap rate6.1%
GRM9.3
Loan amount$299,925
Mortgage (P&I)$1,995/mo
Cash invested (down + CapEx)$99,975
Annual cash flow$436
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.