Home › 6 Minot St, Stoneham MA 02180 › Analyze
Property Analyzer
6 Minot St, Stoneham MA 02180 — $724,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Minot St, Stoneham MA 02180
$724,900 · 2 units · MLS# 73524275
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%· $181,225 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,181/yr
Cap rate2.6%
GRM16.8
Loan amount$543,675
Mortgage (P&I)$3,617/mo
Cash invested (down + CapEx)$181,225
Annual cash flow$-24,224
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.