Home › 11 Harmony Ln, Framingham MA 01702 › Analyze

Property Analyzer

11 Harmony Ln, Framingham MA 01702 — $915,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$19,446/yr
Cap rate2.1%
GRM16.6
Loan amount$686,250
Mortgage (P&I)$4,566/mo
Annual cash flow$-35,342
Cash-on-cash return-15.4%
DSCR0.35

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing