Home › 30 Winter Street, Framingham MA 01702 › Analyze

Property Analyzer

30 Winter Street, Framingham MA 01702 — $699,995 · 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)$22,886/yr
Cap rate3.3%
GRM12.7
Loan amount$524,996
Mortgage (P&I)$3,493/mo
Annual cash flow$-19,028
Cash-on-cash return-10.9%
DSCR0.55

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

← Back to listing