Home › 86 Chandler St, Marlborough MA 01752 › Analyze
Property Analyzer
86 Chandler St, Marlborough MA 01752 — $1,399,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
86 Chandler St, Marlborough MA 01752
$1,399,000 · 3 units · MLS# 73516468
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%· $349,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$23,786/yr
Cap rate1.7%
GRM21.6
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Cash invested (down + CapEx)$349,750
Annual cash flow$-59,982
Cash-on-cash return-17.2%
DSCR0.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.