Home › 162 Hubbard St, Ludlow MA 01056 › Analyze
Property Analyzer
162 Hubbard St, Ludlow MA 01056 — $439,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
162 Hubbard St, Ludlow MA 01056
$439,000 · 2 units · MLS# 73525938
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%· $109,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,756/yr
Cap rate5.4%
GRM10.2
Loan amount$329,250
Mortgage (P&I)$2,191/mo
Cash invested (down + CapEx)$109,750
Annual cash flow$-2,530
Cash-on-cash return-2.3%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.