Home › 11 Boston St, Uxbridge MA 01569 › Analyze
Property Analyzer
11 Boston St, Uxbridge MA 01569 — $615,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11 Boston St, Uxbridge MA 01569
$615,000 · 2 units · MLS# 73518799
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%· $153,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,940/yr
Cap rate3.4%
GRM14.2
Loan amount$461,250
Mortgage (P&I)$3,069/mo
Cash invested (down + CapEx)$153,750
Annual cash flow$-15,884
Cash-on-cash return-10.3%
DSCR0.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.