Home › 125 Cross St, Southbridge MA 01550 › Analyze

Property Analyzer

125 Cross St, Southbridge MA 01550 — $539,900 · 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)$31,375/yr
Cap rate5.8%
GRM8.3
Loan amount$404,925
Mortgage (P&I)$2,694/mo
Annual cash flow$-953
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing