Home › 3 Walnut St, Wakefield MA 01880 › Analyze
Property Analyzer
3 Walnut St, Wakefield MA 01880 — $849,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3 Walnut St, Wakefield MA 01880
$849,900 · 2 units · MLS# 73514363
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%· $212,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,181/yr
Cap rate2.0%
GRM19.7
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,475
Annual cash flow$-33,709
Cash-on-cash return-15.9%
DSCR0.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.