Property Analyzer
222-226 South Main St & 1 Mulberry St, Attleboro MA 02703 — $2,248,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
222-226 South Main St & 1 Mulberry St, Attleboro MA 02703
$2,248,000 · 8 units · MLS# 73521012
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $562,000 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$87,152/yr
Cap rate3.9%
GRM13.0
Loan amount$1,686,000
Mortgage (P&I)$11,217/mo
Cash invested (down + CapEx)$562,000
Annual cash flow$-47,452
Cash-on-cash return-8.4%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.