Home › 18-38 Beaver Ct, Framingham MA 01702 › Analyze
Property Analyzer
18-38 Beaver Ct, Framingham MA 01702 — $2,999,999 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18-38 Beaver Ct, Framingham MA 01702
$2,999,999 · 9 units · MLS# 73408972
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $20,700 (9 units)
Acquisition & financing (one-time)
Down payment%· $750,000 down
Operating (recurring)
Results
Gross scheduled income$248,400/yr
Net operating income (NOI)$128,985/yr
Cap rate4.3%
GRM12.1
Loan amount$2,249,999
Mortgage (P&I)$14,969/mo
Cash invested (down + CapEx)$750,000
Annual cash flow$-50,647
Cash-on-cash return-6.8%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.