Home › 17-19 Willis Street, Auburn MA 01501 › Analyze
Property Analyzer
17-19 Willis Street, Auburn MA 01501 — $999,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-19 Willis Street, Auburn MA 01501
$999,900 · 2 units · MLS# 73524473
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%· $249,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$14,781/yr
Cap rate1.5%
GRM23.1
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Cash invested (down + CapEx)$249,975
Annual cash flow$-45,090
Cash-on-cash return-18.0%
DSCR0.25
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.