Home › 92-94 Sargent Street, Leicester MA 01611 › Analyze

Property Analyzer

92-94 Sargent Street, Leicester MA 01611 — $565,000 · 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)$17,636/yr
Cap rate3.1%
GRM13.1
Loan amount$423,750
Mortgage (P&I)$2,819/mo
Annual cash flow$-16,195
Cash-on-cash return-11.5%
DSCR0.52

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

← Back to listing