Home › 96 Mansfield St, Framingham MA 01702 › Analyze
Property Analyzer
96 Mansfield St, Framingham MA 01702 — $1,249,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
96 Mansfield St, Framingham MA 01702
$1,249,000 · 2 units · MLS# 73478350
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $312,250 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$19,346/yr
Cap rate1.5%
GRM22.6
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Cash invested (down + CapEx)$312,250
Annual cash flow$-55,441
Cash-on-cash return-17.8%
DSCR0.26
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.