Home › 125 Cross St, Southbridge MA 01550 › Analyze
Property Analyzer
125 Cross St, Southbridge MA 01550 — $539,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
125 Cross St, Southbridge MA 01550
$539,900 · 3 units · MLS# 73523061
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%· $134,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$37,531/yr
Cap rate7.0%
GRM8.3
Loan amount$404,925
Mortgage (P&I)$2,694/mo
Cash invested (down + CapEx)$134,975
Annual cash flow$5,203
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.