Home › 28 Church Street, North Attleboro MA 02760 › Analyze

Property Analyzer

28 Church Street, North Attleboro MA 02760 — $1,525,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$68,966/yr
Cap rate4.5%
GRM10.1
Loan amount$1,143,750
Mortgage (P&I)$7,609/mo
Annual cash flow$-22,347
Cash-on-cash return-5.9%
DSCR0.76

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

← Back to listing