Home › 90-92 Pollard St, Billerica MA 01862 › Analyze

Property Analyzer

90-92 Pollard St, Billerica MA 01862 — $869,900 · 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)$12,757/yr
Cap rate1.5%
GRM20.1
Loan amount$652,425
Mortgage (P&I)$4,341/mo
Annual cash flow$-39,330
Cash-on-cash return-18.1%
DSCR0.24

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

← Back to listing