Home › 40 Wright Street, Stoneham MA 02180 › Analyze
Property Analyzer
40 Wright Street, Stoneham MA 02180 — $829,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
40 Wright Street, Stoneham MA 02180
$829,000 · 2 units · MLS# 73526243
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%· $207,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$17,516/yr
Cap rate2.1%
GRM19.2
Loan amount$621,750
Mortgage (P&I)$4,137/mo
Cash invested (down + CapEx)$207,250
Annual cash flow$-32,122
Cash-on-cash return-15.5%
DSCR0.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.