Home › 34 High St, North Attleboro MA 02760 › Analyze

Property Analyzer

34 High St, North Attleboro MA 02760 — $999,900 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$64,029/yr
Cap rate6.4%
GRM7.7
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Annual cash flow$4,158
Cash-on-cash return1.7%
DSCR1.07

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

← Back to listing