Home › 111 Main St, Grafton MA 01560 › Analyze
Property Analyzer
111 Main St, Grafton MA 01560 — $719,995 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
111 Main St, Grafton MA 01560
$719,995 · 2 units · MLS# 73522081
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%· $179,999 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,260/yr
Cap rate2.7%
GRM16.7
Loan amount$539,996
Mortgage (P&I)$3,593/mo
Cash invested (down + CapEx)$179,999
Annual cash flow$-23,851
Cash-on-cash return-13.3%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.