Home › 123 Rooming House Way, Plymouth NH 03264 › Analyze

Property Analyzer

123 Rooming House Way, Plymouth NH 03264 — $1,190,000 · 1 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: $1,800 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$21,600/yr
Net operating income (NOI)$-5,702/yr
Cap rate-0.5%
GRM55.1
Loan amount$892,500
Mortgage (P&I)$5,938/mo
Annual cash flow$-76,956
Cash-on-cash return-25.9%
DSCR-0.08

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

← Back to listing