Home › 52 Washington Street, Natick MA 01760 › Analyze

Property Analyzer

52 Washington Street, Natick MA 01760 — $1,199,900 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$7,477/yr
Cap rate0.6%
GRM27.8
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Annual cash flow$-64,370
Cash-on-cash return-21.5%
DSCR0.10

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

← Back to listing