Home › 72-78 Highland St, Marlborough MA 01752 › Analyze
Property Analyzer
72-78 Highland St, Marlborough MA 01752 — $1,485,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
72-78 Highland St, Marlborough MA 01752
$1,485,000 · 5 units · MLS# 73524943
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $371,250 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$53,190/yr
Cap rate3.6%
GRM13.8
Loan amount$1,113,750
Mortgage (P&I)$7,410/mo
Cash invested (down + CapEx)$371,250
Annual cash flow$-35,728
Cash-on-cash return-9.6%
DSCR0.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.