Home › 107 Brigham, Northborough MA 01532 › Analyze
Property Analyzer
107 Brigham, Northborough MA 01532 — $999,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
107 Brigham, Northborough MA 01532
$999,000 · 4 units · MLS# 73522067
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$45,576/yr
Cap rate4.6%
GRM11.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-14,241
Cash-on-cash return-5.7%
DSCR0.76
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.