Home › 98 Southville Rd, Southborough MA 01772 › Analyze

Property Analyzer

98 Southville Rd, Southborough MA 01772 — $939,999 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$11,636/yr
Cap rate1.2%
GRM21.8
Loan amount$704,999
Mortgage (P&I)$4,690/mo
Annual cash flow$-44,649
Cash-on-cash return-19.0%
DSCR0.21

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

← Back to listing