Home › 137 Westboro Rd, Grafton MA 01536 › Analyze

Property Analyzer

137 Westboro Rd, Grafton MA 01536 — $730,000 · 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)$28,334/yr
Cap rate3.9%
GRM11.3
Loan amount$547,500
Mortgage (P&I)$3,643/mo
Annual cash flow$-15,376
Cash-on-cash return-8.4%
DSCR0.65

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

← Back to listing