Home › 39-41 Green St, Hudson MA 01749 › Analyze
Property Analyzer
39-41 Green St, Hudson MA 01749 — $825,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
39-41 Green St, Hudson MA 01749
$825,000 · 3 units · MLS# 73519632
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%· $206,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$32,970/yr
Cap rate4.0%
GRM12.7
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Cash invested (down + CapEx)$206,250
Annual cash flow$-16,429
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.