Home › 65 Oak Street, Middleboro MA 02346 › Analyze
Property Analyzer
65 Oak Street, Middleboro MA 02346 — $689,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
65 Oak Street, Middleboro MA 02346
$689,900 · 2 units · MLS# 73514466
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%· $172,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,741/yr
Cap rate2.9%
GRM16.0
Loan amount$517,425
Mortgage (P&I)$3,442/mo
Cash invested (down + CapEx)$172,475
Annual cash flow$-21,568
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.