Home › 13 Wordsworth St, Randolph MA 02368 › Analyze
Property Analyzer
13 Wordsworth St, Randolph MA 02368 — $899,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
13 Wordsworth St, Randolph MA 02368
$899,999 · 2 units · MLS# 73523637
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $225,000 down
Operating (recurring)
Results
Gross scheduled income$52,800/yr
Net operating income (NOI)$23,220/yr
Cap rate2.6%
GRM17.0
Loan amount$674,999
Mortgage (P&I)$4,491/mo
Cash invested (down + CapEx)$225,000
Annual cash flow$-30,669
Cash-on-cash return-13.6%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.