Home › 99 Cross St, Southbridge MA 01550 › Analyze
Property Analyzer
99 Cross St, Southbridge MA 01550 — $1,100,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
99 Cross St, Southbridge MA 01550
$1,100,000 · 7 units · MLS# 73500289
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$90,130/yr
Cap rate8.2%
GRM7.3
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$24,265
Cash-on-cash return8.8%
DSCR1.37
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.