Home › 103 Norfolk Street, Bellingham MA 02019 › Analyze
Property Analyzer
103 Norfolk Street, Bellingham MA 02019 — $499,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
103 Norfolk Street, Bellingham MA 02019
$499,999 · 3 units · MLS# 73522287
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%· $125,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$38,170/yr
Cap rate7.6%
GRM7.7
Loan amount$374,999
Mortgage (P&I)$2,495/mo
Cash invested (down + CapEx)$125,000
Annual cash flow$8,231
Cash-on-cash return6.6%
DSCR1.27
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.