Home › 72-78 Highland St, Marlborough MA 01752 › Analyze

Property Analyzer

72-78 Highland St, Marlborough MA 01752 — $1,485,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$42,930/yr
Cap rate2.9%
GRM13.8
Loan amount$1,113,750
Mortgage (P&I)$7,410/mo
Annual cash flow$-45,988
Cash-on-cash return-12.4%
DSCR0.48

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

← Back to listing