Home › 160 East Street, Foxboro MA 02035 › Analyze

Property Analyzer

160 East Street, Foxboro MA 02035 — $1,250,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$46,690/yr
Cap rate3.7%
GRM11.6
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-28,157
Cash-on-cash return-9.0%
DSCR0.62

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

← Back to listing