Home › 148 N Franklin, Holbrook MA 02343 › Analyze
Property Analyzer
148 N Franklin, Holbrook MA 02343 — $769,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
148 N Franklin, Holbrook MA 02343
$769,000 · 3 units · MLS# 73517702
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%· $192,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$33,866/yr
Cap rate4.4%
GRM11.9
Loan amount$576,750
Mortgage (P&I)$3,837/mo
Cash invested (down + CapEx)$192,250
Annual cash flow$-12,180
Cash-on-cash return-6.3%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.