Home › 19 Ash St, Marlborough MA 01752 › Analyze
Property Analyzer
19 Ash St, Marlborough MA 01752 — $580,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Ash St, Marlborough MA 01752
$580,000 · 1 unit · MLS# 73502718
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $1,800 (1 units)
Acquisition & financing (one-time)
Down payment%· $145,000 down
Operating (recurring)
Results
Gross scheduled income$21,600/yr
Net operating income (NOI)$6,110/yr
Cap rate1.1%
GRM26.9
Loan amount$435,000
Mortgage (P&I)$2,894/mo
Cash invested (down + CapEx)$145,000
Annual cash flow$-28,619
Cash-on-cash return-19.7%
DSCR0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
