Home › 275 West Main St, Norton MA 02766 › Analyze
Property Analyzer
275 West Main St, Norton MA 02766 — $1,300,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
275 West Main St, Norton MA 02766
$1,300,000 · 2 units · MLS# 73526195
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%· $325,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$9,980/yr
Cap rate0.8%
GRM30.1
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Cash invested (down + CapEx)$325,000
Annual cash flow$-67,860
Cash-on-cash return-20.9%
DSCR0.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.