Home › 102 Liberty St, Athol MA 01331 › Analyze
Property Analyzer
102 Liberty St, Athol MA 01331 — $324,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
102 Liberty St, Athol MA 01331
$324,900 · 2 units · MLS# 73526448
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%· $81,225 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$25,581/yr
Cap rate7.9%
GRM7.5
Loan amount$243,675
Mortgage (P&I)$1,621/mo
Cash invested (down + CapEx)$81,225
Annual cash flow$6,127
Cash-on-cash return7.5%
DSCR1.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.