Home › 99 Cross St, Southbridge MA 01550 › Analyze

Property Analyzer

99 Cross St, Southbridge MA 01550 — $1,100,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$75,766/yr
Cap rate6.9%
GRM7.3
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$9,901
Cash-on-cash return3.6%
DSCR1.15

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

← Back to listing