Home › 30 Hope St, Attleboro MA 02703 › Analyze
Property Analyzer
30 Hope St, Attleboro MA 02703 — $735,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Hope St, Attleboro MA 02703
$735,000 · 3 units · MLS# 73527891
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%· $183,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$34,410/yr
Cap rate4.7%
GRM11.3
Loan amount$551,250
Mortgage (P&I)$3,667/mo
Cash invested (down + CapEx)$183,750
Annual cash flow$-9,600
Cash-on-cash return-5.2%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.