Home › 25 Quinebaug Road, Dudley MA 01571 › Analyze

Property Analyzer

25 Quinebaug Road, Dudley MA 01571 — $409,900 · 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)$20,117/yr
Cap rate4.9%
GRM9.5
Loan amount$307,425
Mortgage (P&I)$2,045/mo
Annual cash flow$-4,427
Cash-on-cash return-4.3%
DSCR0.82

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

← Back to listing