Home › 406-408 Court St, Plymouth MA 02360 › Analyze

Property Analyzer

406-408 Court St, Plymouth MA 02360 — $775,000 · 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)$14,276/yr
Cap rate1.8%
GRM17.9
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$-32,129
Cash-on-cash return-16.6%
DSCR0.31

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

← Back to listing