Home › 27 A-B Grafton St, Millbury MA 01527 › Analyze

Property Analyzer

27 A-B Grafton St, Millbury MA 01527 — $515,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$31,774/yr
Cap rate6.2%
GRM7.9
Loan amount$386,250
Mortgage (P&I)$2,570/mo
Annual cash flow$937
Cash-on-cash return0.7%
DSCR1.03

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

← Back to listing