Home › 115-117 Mechanic, Clinton MA 01510 › Analyze
Property Analyzer
115-117 Mechanic, Clinton MA 01510 — $1,300,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
115-117 Mechanic, Clinton MA 01510
$1,300,000 · 4 units · MLS# 73516814
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $325,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$40,760/yr
Cap rate3.1%
GRM15.0
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Cash invested (down + CapEx)$325,000
Annual cash flow$-37,080
Cash-on-cash return-11.4%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.