Home › 61-65 Turnpike, Southborough MA 01745 › Analyze

Property Analyzer

61-65 Turnpike, Southborough MA 01745 — $2,500,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$26,690/yr
Cap rate1.1%
GRM23.1
Loan amount$1,875,000
Mortgage (P&I)$12,474/mo
Annual cash flow$-123,003
Cash-on-cash return-19.7%
DSCR0.18

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

← Back to listing