Home › 131 Elm St., Millbury MA 01527 › Analyze

Property Analyzer

131 Elm St., Millbury MA 01527 — $1,050,000 · 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)$36,552/yr
Cap rate3.5%
GRM12.2
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Annual cash flow$-26,319
Cash-on-cash return-10.0%
DSCR0.58

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

← Back to listing