Home › 21 Forest Avenue Ct, Plymouth MA 02360 › Analyze

Property Analyzer

21 Forest Avenue Ct, Plymouth MA 02360 — $699,900 · 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)$15,477/yr
Cap rate2.2%
GRM16.2
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Annual cash flow$-26,431
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