Home › 202-204 Pinehurst Ave., Swansea MA 02777 › Analyze

Property Analyzer

202-204 Pinehurst Ave., Swansea MA 02777 — $674,900 · 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)$15,877/yr
Cap rate2.4%
GRM15.6
Loan amount$506,175
Mortgage (P&I)$3,368/mo
Annual cash flow$-24,534
Cash-on-cash return-14.5%
DSCR0.39

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

← Back to listing