Home › 107 Brigham, Northborough MA 01532 › Analyze

Property Analyzer

107 Brigham, Northborough MA 01532 — $999,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$37,368/yr
Cap rate3.7%
GRM11.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-22,449
Cash-on-cash return-9.0%
DSCR0.62

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

← Back to listing