Home › 88 Cross St, Southbridge MA 01550 › Analyze

Property Analyzer

88 Cross St, Southbridge MA 01550 — $1,320,000 · 8 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: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$85,584/yr
Cap rate6.5%
GRM7.6
Loan amount$990,000
Mortgage (P&I)$6,586/mo
Annual cash flow$6,546
Cash-on-cash return2.0%
DSCR1.08

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

← Back to listing