Home › 52 Washington Street, Natick MA 01760 › Analyze

Property Analyzer

52 Washington Street, Natick MA 01760 — $1,199,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

52 Washington Street, Natick MA 01760
Investment Analysis

52 Washington Street, Natick MA 01760

$1,199,900 · 2 units · MLS# 73488387
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%· $299,975 down

Operating (recurring)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$11,581/yr
Cap rate1.0%
GRM27.8
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Cash invested (down + CapEx)$299,975
Annual cash flow$-60,266
Cash-on-cash return-20.1%
DSCR0.16

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing