Home › 2 High Street, Middleboro MA 02346 › Analyze

Property Analyzer

2 High Street, Middleboro MA 02346 — $619,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

2 High Street, Middleboro MA 02346
Investment Analysis

2 High Street, Middleboro MA 02346

$619,900 · 2 units · MLS# 73515233
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%· $154,975 down

Operating (recurring)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$20,861/yr
Cap rate3.4%
GRM14.3
Loan amount$464,925
Mortgage (P&I)$3,093/mo
Cash invested (down + CapEx)$154,975
Annual cash flow$-16,257
Cash-on-cash return-10.5%
DSCR0.56

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

← Back to listing