Home › 34 High St, North Attleboro MA 02760 › Analyze
Property Analyzer
34 High St, North Attleboro MA 02760 — $999,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 High St, North Attleboro MA 02760
$999,900 · 6 units · MLS# 73524632
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $249,975 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$76,341/yr
Cap rate7.6%
GRM7.7
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Cash invested (down + CapEx)$249,975
Annual cash flow$16,470
Cash-on-cash return6.6%
DSCR1.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.