Home › 659 Washington St, Whitman MA 02382 › Analyze

Property Analyzer

659 Washington St, Whitman MA 02382 — $629,900 · 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)$16,597/yr
Cap rate2.6%
GRM14.6
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Annual cash flow$-21,120
Cash-on-cash return-13.4%
DSCR0.44

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

← Back to listing