Home › 166 Millbury Ave, Millbury MA 01527 › Analyze
Property Analyzer
166 Millbury Ave, Millbury MA 01527 — $479,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
166 Millbury Ave, Millbury MA 01527
$479,999 · 2 units · MLS# 73528305
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%· $120,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,100/yr
Cap rate4.8%
GRM11.1
Loan amount$359,999
Mortgage (P&I)$2,395/mo
Cash invested (down + CapEx)$120,000
Annual cash flow$-5,641
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.