Home › 93 Chapin St, Southbridge MA 01550 › Analyze
Property Analyzer
93 Chapin St, Southbridge MA 01550 — $420,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
93 Chapin St, Southbridge MA 01550
$420,000 · 3 units · MLS# 73520337
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%· $105,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$39,450/yr
Cap rate9.4%
GRM6.5
Loan amount$315,000
Mortgage (P&I)$2,096/mo
Cash invested (down + CapEx)$105,000
Annual cash flow$14,302
Cash-on-cash return13.6%
DSCR1.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.