Home › 30 Winter Street, Framingham MA 01702 › Analyze
Property Analyzer
30 Winter Street, Framingham MA 01702 — $699,995 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Winter Street, Framingham MA 01702
$699,995 · 2 units · MLS# 73499356
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%· $174,999 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$28,130/yr
Cap rate4.0%
GRM12.7
Loan amount$524,996
Mortgage (P&I)$3,493/mo
Cash invested (down + CapEx)$174,999
Annual cash flow$-13,784
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.