Home › 64 Parker St, Maynard MA 01754 › Analyze
Property Analyzer
64 Parker St, Maynard MA 01754 — $659,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64 Parker St, Maynard MA 01754
$659,000 · 2 units · MLS# 73508992
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%· $164,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,236/yr
Cap rate3.1%
GRM15.3
Loan amount$494,250
Mortgage (P&I)$3,288/mo
Cash invested (down + CapEx)$164,750
Annual cash flow$-19,223
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.