Home › 651 Washington St, Canton MA 02021 › Analyze
Property Analyzer
651 Washington St, Canton MA 02021 — $1,395,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
651 Washington St, Canton MA 02021
$1,395,000 · 7 units · MLS# 73434441
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $348,750 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$85,410/yr
Cap rate6.1%
GRM9.2
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Cash invested (down + CapEx)$348,750
Annual cash flow$1,881
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.