Home › 45 Daytona Ave, Framingham MA 01702 › Analyze

Property Analyzer

45 Daytona Ave, Framingham MA 01702 — $775,000 · 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: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$21,686/yr
Cap rate2.8%
GRM14.0
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$-24,719
Cash-on-cash return-12.8%
DSCR0.47

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

← Back to listing