Home › 11-15 Taylor Street, Littleton MA 01460 › Analyze
Property Analyzer
11-15 Taylor Street, Littleton MA 01460 — $1,700,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11-15 Taylor Street, Littleton MA 01460
$1,700,000 · 2 units · MLS# 73485690
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%· $425,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$3,580/yr
Cap rate0.2%
GRM39.4
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Cash invested (down + CapEx)$425,000
Annual cash flow$-98,211
Cash-on-cash return-23.1%
DSCR0.04
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.