Home › 11 Boston St, Uxbridge MA 01569 › Analyze

Property Analyzer

11 Boston St, Uxbridge MA 01569 — $615,000 · 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)$16,836/yr
Cap rate2.7%
GRM14.2
Loan amount$461,250
Mortgage (P&I)$3,069/mo
Annual cash flow$-19,988
Cash-on-cash return-13.0%
DSCR0.46

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

← Back to listing