Home › 21-23 Eastford Rd., Southbridge MA 01550 › Analyze

Property Analyzer

21-23 Eastford Rd., Southbridge MA 01550 — $599,900 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$43,753/yr
Cap rate7.3%
GRM6.9
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Annual cash flow$7,833
Cash-on-cash return5.2%
DSCR1.22

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

← Back to listing