Home › 13 Woodland Cir, Wareham MA 02571 › Analyze

Property Analyzer

13 Woodland Cir, Wareham MA 02571 — $535,000 · 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)$18,116/yr
Cap rate3.4%
GRM12.4
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Annual cash flow$-13,918
Cash-on-cash return-10.4%
DSCR0.57

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

← Back to listing