Home › 17 Mason St, Hudson MA 01749 › Analyze
Property Analyzer
17 Mason St, Hudson MA 01749 — $819,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17 Mason St, Hudson MA 01749
$819,900 · 2 units · MLS# 73494218
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%· $204,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,661/yr
Cap rate2.2%
GRM19.0
Loan amount$614,925
Mortgage (P&I)$4,091/mo
Cash invested (down + CapEx)$204,975
Annual cash flow$-31,432
Cash-on-cash return-15.3%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.