Home › 2428-2430 Providence Rd, Northbridge MA 01534 › Analyze

Property Analyzer

2428-2430 Providence Rd, Northbridge MA 01534 — $445,000 · 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)$19,556/yr
Cap rate4.4%
GRM10.3
Loan amount$333,750
Mortgage (P&I)$2,220/mo
Annual cash flow$-7,089
Cash-on-cash return-6.4%
DSCR0.73

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

← Back to listing