Home › 26 Powder Mill Road, Maynard MA 01754 › Analyze
Property Analyzer
26 Powder Mill Road, Maynard MA 01754 — $699,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26 Powder Mill Road, Maynard MA 01754
$699,000 · 3 units · MLS# 73521090
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%· $174,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$34,986/yr
Cap rate5.0%
GRM10.8
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Cash invested (down + CapEx)$174,750
Annual cash flow$-6,868
Cash-on-cash return-3.9%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.