Home › 564 Main St., Southbridge MA 01550 › Analyze

Property Analyzer

564 Main St., Southbridge MA 01550 — $789,000 · 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)$27,390/yr
Cap rate3.5%
GRM12.2
Loan amount$591,750
Mortgage (P&I)$3,937/mo
Annual cash flow$-19,853
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing