Home › 61-65 Broad Street, Marlborough MA 01752 › Analyze

Property Analyzer

61-65 Broad Street, Marlborough MA 01752 — $3,749,000 · 16 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: $28,800 (16 units)

Assumptions (edit anything)

Results

Gross scheduled income$345,600/yr
Net operating income (NOI)$153,424/yr
Cap rate4.1%
GRM10.8
Loan amount$2,811,750
Mortgage (P&I)$18,707/mo
Annual cash flow$-71,056
Cash-on-cash return-7.6%
DSCR0.68

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

← Back to listing