Home › 268-270 Providence Road, Grafton MA 01560 › Analyze

Property Analyzer

268-270 Providence Road, Grafton MA 01560 — $1,099,995 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$35,752/yr
Cap rate3.3%
GRM12.7
Loan amount$824,996
Mortgage (P&I)$5,489/mo
Annual cash flow$-30,113
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing