Home › 98 Cross St, Southbridge MA 01550 › Analyze

Property Analyzer

98 Cross St, Southbridge MA 01550 — $448,000 · 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)$19,508/yr
Cap rate4.4%
GRM10.4
Loan amount$336,000
Mortgage (P&I)$2,235/mo
Annual cash flow$-7,317
Cash-on-cash return-6.5%
DSCR0.73

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

← Back to listing