Home › 98 Southville Rd, Southborough MA 01772 › Analyze
Property Analyzer
98 Southville Rd, Southborough MA 01772 — $939,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
98 Southville Rd, Southborough MA 01772
$939,999 · 2 units · MLS# 73490650
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $235,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$15,740/yr
Cap rate1.7%
GRM21.8
Loan amount$704,999
Mortgage (P&I)$4,690/mo
Cash invested (down + CapEx)$235,000
Annual cash flow$-40,545
Cash-on-cash return-17.3%
DSCR0.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.