Home › 162 Hubbard St, Ludlow MA 01056 › Analyze

Property Analyzer

162 Hubbard St, Ludlow MA 01056 — $439,000 · 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)$19,652/yr
Cap rate4.5%
GRM10.2
Loan amount$329,250
Mortgage (P&I)$2,191/mo
Annual cash flow$-6,634
Cash-on-cash return-6.0%
DSCR0.75

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

← Back to listing