Home › 318-320 Winsor St, Ludlow MA 01056 › Analyze

Property Analyzer

318-320 Winsor St, Ludlow MA 01056 — $310,000 · 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)$21,716/yr
Cap rate7.0%
GRM7.2
Loan amount$232,500
Mortgage (P&I)$1,547/mo
Annual cash flow$3,154
Cash-on-cash return4.1%
DSCR1.17

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

← Back to listing