Home › 27 A-B Grafton St, Millbury MA 01527 › Analyze
Property Analyzer
27 A-B Grafton St, Millbury MA 01527 — $515,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 A-B Grafton St, Millbury MA 01527
$515,000 · 3 units · MLS# 73516570
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $128,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$37,930/yr
Cap rate7.4%
GRM7.9
Loan amount$386,250
Mortgage (P&I)$2,570/mo
Cash invested (down + CapEx)$128,750
Annual cash flow$7,093
Cash-on-cash return5.5%
DSCR1.23
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.