Home › 47-A&B Howe Ave, Millbury MA 01527 › Analyze
Property Analyzer
47-A&B Howe Ave, Millbury MA 01527 — $539,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
47-A&B Howe Ave, Millbury MA 01527
$539,000 · 2 units · MLS# 73526075
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%· $134,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,156/yr
Cap rate4.1%
GRM12.5
Loan amount$404,250
Mortgage (P&I)$2,689/mo
Cash invested (down + CapEx)$134,750
Annual cash flow$-10,118
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.