Home › 45 Daytona Ave, Framingham MA 01702 › Analyze
Property Analyzer
45 Daytona Ave, Framingham MA 01702 — $775,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
45 Daytona Ave, Framingham MA 01702
$775,000 · 2 units · MLS# 73447774
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$26,930/yr
Cap rate3.5%
GRM14.0
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$-19,475
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.