Home › 2 Franklin Street, Buckland MA 01338 › Analyze
Property Analyzer
2 Franklin Street, Buckland MA 01338 — $279,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2 Franklin Street, Buckland MA 01338
$279,000 · 3 units · MLS# 73515878
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%· $69,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$41,706/yr
Cap rate14.9%
GRM4.3
Loan amount$209,250
Mortgage (P&I)$1,392/mo
Cash invested (down + CapEx)$69,750
Annual cash flow$25,000
Cash-on-cash return35.8%
DSCR2.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.