Home › 34 Main, Monson MA 01057 › Analyze
Property Analyzer
34 Main, Monson MA 01057 — $309,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 Main, Monson MA 01057
$309,000 · 2 units · MLS# 73505856
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%· $77,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$25,836/yr
Cap rate8.4%
GRM7.2
Loan amount$231,750
Mortgage (P&I)$1,542/mo
Cash invested (down + CapEx)$77,250
Annual cash flow$7,334
Cash-on-cash return9.5%
DSCR1.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.