Home › 10-12 Fairview Ave, Swampscott MA 01907 › Analyze

Property Analyzer

10-12 Fairview Ave, Swampscott MA 01907 — $999,900 · 1 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: $1,800 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$21,600/yr
Net operating income (NOI)$-2,661/yr
Cap rate-0.3%
GRM46.3
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Annual cash flow$-62,532
Cash-on-cash return-25.0%
DSCR-0.04

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

← Back to listing