Home › 18-38 Beaver Ct, Framingham MA 01702 › Analyze

Property Analyzer

18-38 Beaver Ct, Framingham MA 01702 — $2,999,999 · 9 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: $20,700 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$248,400/yr
Net operating income (NOI)$105,387/yr
Cap rate3.5%
GRM12.1
Loan amount$2,249,999
Mortgage (P&I)$14,969/mo
Annual cash flow$-74,245
Cash-on-cash return-9.9%
DSCR0.59

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

← Back to listing