Home › 18 Reynolds Ave, Monson MA 01057 › Analyze
Property Analyzer
18 Reynolds Ave, Monson MA 01057 — $365,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Reynolds Ave, Monson MA 01057
$365,000 · 2 units · MLS# 73522934
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%· $91,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,940/yr
Cap rate6.8%
GRM8.4
Loan amount$273,750
Mortgage (P&I)$1,821/mo
Cash invested (down + CapEx)$91,250
Annual cash flow$3,085
Cash-on-cash return3.4%
DSCR1.14
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.