Home › 11 Olympia Ave, Shrewsbury MA 01545 › Analyze
Property Analyzer
11 Olympia Ave, Shrewsbury MA 01545 — $543,600 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11 Olympia Ave, Shrewsbury MA 01545
$543,600 · 2 units · MLS# 73521938
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%· $135,900 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,083/yr
Cap rate4.1%
GRM12.6
Loan amount$407,700
Mortgage (P&I)$2,712/mo
Cash invested (down + CapEx)$135,900
Annual cash flow$-10,466
Cash-on-cash return-7.7%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.