Home › 6 Mayhew, Hopkinton MA 01748 › Analyze
Property Analyzer
6 Mayhew, Hopkinton MA 01748 — $1,699,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Mayhew, Hopkinton MA 01748
$1,699,000 · 5 units · MLS# 73526355
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $424,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$49,766/yr
Cap rate2.9%
GRM15.7
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Cash invested (down + CapEx)$424,750
Annual cash flow$-51,965
Cash-on-cash return-12.2%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.