Boston Investing | Listings

18 Cross St, Dennis MA 02639 — $699,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

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

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$43,200/yr

Net operating income (NOI)$15,492/yr

Cap rate2.2%

GRM16.2

Loan amount$524,250

Mortgage (P&I)$3,488/mo

Annual cash flow$-26,362

Cash-on-cash return-15.1%

DSCR0.37

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

Property Analyzer