Home › 719 Main St, Clinton MA 01510 › Analyze
Property Analyzer
719 Main St, Clinton MA 01510 — $824,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
719 Main St, Clinton MA 01510
$824,900 · 3 units · MLS# 73470279
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $206,225 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$32,971/yr
Cap rate4.0%
GRM12.7
Loan amount$618,675
Mortgage (P&I)$4,116/mo
Cash invested (down + CapEx)$206,225
Annual cash flow$-16,422
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.