Home › 32 Kirby St, Marlborough MA 01752 › Analyze

Property Analyzer

32 Kirby St, Marlborough MA 01752 — $779,000 · 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)$14,212/yr
Cap rate1.8%
GRM18.0
Loan amount$584,250
Mortgage (P&I)$3,887/mo
Annual cash flow$-32,432
Cash-on-cash return-16.7%
DSCR0.30

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

← Back to listing