Home › 86 Chandler St, Marlborough MA 01752 › Analyze

Property Analyzer

86 Chandler St, Marlborough MA 01752 — $1,399,000 · 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)$17,630/yr
Cap rate1.3%
GRM21.6
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-66,138
Cash-on-cash return-18.9%
DSCR0.21

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

← Back to listing