Home › 198 W. Main Street, Millbury MA 01527 › Analyze

Property Analyzer

198 W. Main Street, Millbury MA 01527 — $674,900 · 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)$29,215/yr
Cap rate4.3%
GRM10.4
Loan amount$506,175
Mortgage (P&I)$3,368/mo
Annual cash flow$-11,196
Cash-on-cash return-6.6%
DSCR0.72

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

← Back to listing