Home › 963 Main St, Leicester MA 01524 › Analyze

Property Analyzer

963 Main St, Leicester MA 01524 — $900,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$38,952/yr
Cap rate4.3%
GRM10.4
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Annual cash flow$-14,938
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