Home › 189 Holden St, Holden MA 01520 › Analyze
Property Analyzer
189 Holden St, Holden MA 01520 — $1,199,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
189 Holden St, Holden MA 01520
$1,199,000 · 3 units · MLS# 73504917
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$26,986/yr
Cap rate2.3%
GRM18.5
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-44,807
Cash-on-cash return-14.9%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.