Home › 85-87 Slater St, Webster MA 01570 › Analyze
Property Analyzer
85-87 Slater St, Webster MA 01570 — $425,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
85-87 Slater St, Webster MA 01570
$425,000 · 2 units · MLS# 73523598
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%· $106,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,980/yr
Cap rate5.6%
GRM9.8
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Cash invested (down + CapEx)$106,250
Annual cash flow$-1,468
Cash-on-cash return-1.4%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.