Home › 437 Main St, Southbridge MA 01550 › Analyze

Property Analyzer

437 Main St, Southbridge MA 01550 — $479,000 · 1 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: $1,800 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$21,600/yr
Net operating income (NOI)$5,674/yr
Cap rate1.2%
GRM22.2
Loan amount$359,250
Mortgage (P&I)$2,390/mo
Annual cash flow$-23,007
Cash-on-cash return-19.2%
DSCR0.20

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

← Back to listing