Home135 Main St, Upton MA 01568 › Analyze

Property Analyzer

135 Main St, Upton MA 01568$7,500,000 · 34 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: $61,200 (34 units)

Assumptions (edit anything)

Results

Gross scheduled income$734,400/yr
Net operating income (NOI)$333,492/yr
Cap rate4.4%
GRM10.2
Loan amount$5,625,000
Mortgage (P&I)$37,423/mo
Annual cash flow$-115,587
Cash-on-cash return-6.2%
DSCR0.74

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

← Back to listing