Home › 2428-2430 Providence Rd, Northbridge MA 01534 › Analyze
Property Analyzer
2428-2430 Providence Rd, Northbridge MA 01534 — $445,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2428-2430 Providence Rd, Northbridge MA 01534
$445,000 · 2 units · MLS# 73488203
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $111,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,660/yr
Cap rate5.3%
GRM10.3
Loan amount$333,750
Mortgage (P&I)$2,220/mo
Cash invested (down + CapEx)$111,250
Annual cash flow$-2,985
Cash-on-cash return-2.7%
DSCR0.89
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.