Home › 38 Prospect St, Ludlow MA 01056 › Analyze
Property Analyzer
38 Prospect St, Ludlow MA 01056 — $415,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38 Prospect St, Ludlow MA 01056
$415,900 · 2 units · MLS# 73500987
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%· $103,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,125/yr
Cap rate5.8%
GRM9.6
Loan amount$311,925
Mortgage (P&I)$2,075/mo
Cash invested (down + CapEx)$103,975
Annual cash flow$-778
Cash-on-cash return-0.7%
DSCR0.97
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.