Home › 191-193 South St, Hingham MA 02043 › Analyze

Property Analyzer

191-193 South St, Hingham MA 02043 — $900,000 · 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)$12,276/yr
Cap rate1.4%
GRM20.8
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Annual cash flow$-41,614
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing