Home › 12-R Jackielyn Cir, Granby MA 01033 › Analyze
Property Analyzer
12-R Jackielyn Cir, Granby MA 01033 — $2,527,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12-R Jackielyn Cir, Granby MA 01033
$2,527,000 · 5 units · MLS# 73449751
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $631,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$36,518/yr
Cap rate1.4%
GRM23.4
Loan amount$1,895,250
Mortgage (P&I)$12,609/mo
Cash invested (down + CapEx)$631,750
Annual cash flow$-114,792
Cash-on-cash return-18.2%
DSCR0.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.