Home › 42 Stafford Street, Plymouth MA 02360 › Analyze

Property Analyzer

42 Stafford Street, Plymouth MA 02360 — $684,900 · 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)$15,717/yr
Cap rate2.3%
GRM15.9
Loan amount$513,675
Mortgage (P&I)$3,417/mo
Annual cash flow$-25,293
Cash-on-cash return-14.8%
DSCR0.38

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

← Back to listing