Home › 720 Kearsarge, Conway NH 03860 › Analyze

Property Analyzer

720 Kearsarge, Conway NH 03860 — $1,250,000 · 17 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: $30,600 (17 units)

Assumptions (edit anything)

Results

Gross scheduled income$367,200/yr
Net operating income (NOI)$206,746/yr
Cap rate16.5%
GRM3.4
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$131,899
Cash-on-cash return42.2%
DSCR2.76

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

← Back to listing