Home › 110 Valley Rd., Plymouth MA 02360 › Analyze

Property Analyzer

110 Valley Rd., Plymouth MA 02360 — $6,975,000 · 18 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: $32,400 (18 units)

Assumptions (edit anything)

Results

Gross scheduled income$388,800/yr
Net operating income (NOI)$128,484/yr
Cap rate1.8%
GRM17.9
Loan amount$5,231,250
Mortgage (P&I)$34,804/mo
Annual cash flow$-289,160
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