Home › 51 Walnut St, Saugus MA 01906 › Analyze
Property Analyzer
51 Walnut St, Saugus MA 01906 — $1,549,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Walnut St, Saugus MA 01906
$1,549,000 · 2 units · MLS# 73429335
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $387,250 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$14,546/yr
Cap rate0.9%
GRM28.1
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Cash invested (down + CapEx)$387,250
Annual cash flow$-78,204
Cash-on-cash return-20.2%
DSCR0.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.