Home › 86 Elm St, Swansea MA 02777 › Analyze

Property Analyzer

86 Elm St, Swansea MA 02777 — $564,525 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$17,644/yr
Cap rate3.1%
GRM13.1
Loan amount$423,394
Mortgage (P&I)$2,817/mo
Annual cash flow$-16,158
Cash-on-cash return-11.4%
DSCR0.52

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing