Home › 2 Franklin Street, Buckland MA 01338 › Analyze

Property Analyzer

2 Franklin Street, Buckland MA 01338 — $279,000 · 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)$35,550/yr
Cap rate12.7%
GRM4.3
Loan amount$209,250
Mortgage (P&I)$1,392/mo
Annual cash flow$18,844
Cash-on-cash return27.0%
DSCR2.13

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

← Back to listing