Home › 106-108 Chestnut St, Southbridge MA 01550 › Analyze

Property Analyzer

106-108 Chestnut St, Southbridge MA 01550 — $500,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$32,014/yr
Cap rate6.4%
GRM7.7
Loan amount$375,000
Mortgage (P&I)$2,495/mo
Annual cash flow$2,075
Cash-on-cash return1.7%
DSCR1.07

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

← Back to listing