Home › 121 Charlton St, Southbridge MA 01550 › Analyze

Property Analyzer

121 Charlton St, Southbridge MA 01550 — $799,900 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$67,229/yr
Cap rate8.4%
GRM6.2
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$19,333
Cash-on-cash return9.7%
DSCR1.40

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

← Back to listing