Home › 92-94 Stanton St, Rockland MA 02370 › Analyze

Property Analyzer

92-94 Stanton St, Rockland MA 02370 — $700,000 · 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)$15,476/yr
Cap rate2.2%
GRM16.2
Loan amount$525,000
Mortgage (P&I)$3,493/mo
Annual cash flow$-26,438
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing