Home › 865 Washington Street, Holliston MA 01746 › Analyze

Property Analyzer

865 Washington Street, Holliston MA 01746 — $950,000 · 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)$24,814/yr
Cap rate2.6%
GRM14.7
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Annual cash flow$-32,069
Cash-on-cash return-13.5%
DSCR0.44

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

← Back to listing