Home › 40 Falmouth St, Attleboro MA 02703 › Analyze

Property Analyzer

40 Falmouth St, Attleboro MA 02703 — $715,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$15,236/yr
Cap rate2.1%
GRM16.6
Loan amount$536,250
Mortgage (P&I)$3,568/mo
Annual cash flow$-27,576
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing