Home › 12-R Jackielyn Cir, Granby MA 01033 › Analyze

Property Analyzer

12-R Jackielyn Cir, Granby MA 01033 — $2,527,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$26,258/yr
Cap rate1.0%
GRM23.4
Loan amount$1,895,250
Mortgage (P&I)$12,609/mo
Annual cash flow$-125,052
Cash-on-cash return-19.8%
DSCR0.17

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

← Back to listing