Home › 30 Hope St, Attleboro MA 02703 › Analyze

Property Analyzer

30 Hope St, Attleboro MA 02703 — $735,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$28,254/yr
Cap rate3.8%
GRM11.3
Loan amount$551,250
Mortgage (P&I)$3,667/mo
Annual cash flow$-15,756
Cash-on-cash return-8.6%
DSCR0.64

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

← Back to listing