Home › 28 Church Street, North Attleboro MA 02760 › Analyze
Property Analyzer
28 Church Street, North Attleboro MA 02760 — $1,525,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
28 Church Street, North Attleboro MA 02760
$1,525,000 · 7 units · MLS# 73495143
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $381,250 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$83,330/yr
Cap rate5.5%
GRM10.1
Loan amount$1,143,750
Mortgage (P&I)$7,609/mo
Cash invested (down + CapEx)$381,250
Annual cash flow$-7,983
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.