Home › 7 I St, Montague MA 01376 › Analyze
Property Analyzer
7 I St, Montague MA 01376 — $279,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 I St, Montague MA 01376
$279,900 · 2 units · MLS# 73519253
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%· $69,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$26,301/yr
Cap rate9.4%
GRM6.5
Loan amount$209,925
Mortgage (P&I)$1,397/mo
Cash invested (down + CapEx)$69,975
Annual cash flow$9,541
Cash-on-cash return13.6%
DSCR1.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.