Home › 481 Humphrey St, Swampscott MA 01907 › Analyze

Property Analyzer

481 Humphrey St, Swampscott MA 01907 — $1,079,000 · 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)$9,412/yr
Cap rate0.9%
GRM25.0
Loan amount$809,250
Mortgage (P&I)$5,384/mo
Annual cash flow$-55,196
Cash-on-cash return-20.5%
DSCR0.15

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

← Back to listing