Home › 30 Winter Ave, Marlborough MA 01752 › Analyze

Property Analyzer

30 Winter Ave, Marlborough MA 01752 — $529,900 · 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)$18,197/yr
Cap rate3.4%
GRM12.3
Loan amount$397,425
Mortgage (P&I)$2,644/mo
Annual cash flow$-13,532
Cash-on-cash return-10.2%
DSCR0.57

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

← Back to listing