Home › 6-10 Walcott St, Southbridge MA 01550 › Analyze

Property Analyzer

6-10 Walcott St, Southbridge MA 01550 — $614,900 · 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)$43,513/yr
Cap rate7.1%
GRM7.1
Loan amount$461,175
Mortgage (P&I)$3,068/mo
Annual cash flow$6,694
Cash-on-cash return4.4%
DSCR1.18

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

← Back to listing