Home › 7 Mill St, Northborough MA 01532 › Analyze

Property Analyzer

7 Mill St, Northborough MA 01532 — $679,900 · 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)$15,797/yr
Cap rate2.3%
GRM15.7
Loan amount$509,925
Mortgage (P&I)$3,393/mo
Annual cash flow$-24,914
Cash-on-cash return-14.7%
DSCR0.39

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

← Back to listing