Home › 6-10 Walcott St, Southbridge MA 01550 › Analyze
Property Analyzer
6-10 Walcott St, Southbridge MA 01550 — $614,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6-10 Walcott St, Southbridge MA 01550
$614,900 · 4 units · MLS# 73452471
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $153,725 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$51,721/yr
Cap rate8.4%
GRM7.1
Loan amount$461,175
Mortgage (P&I)$3,068/mo
Cash invested (down + CapEx)$153,725
Annual cash flow$14,902
Cash-on-cash return9.7%
DSCR1.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.