Home › 1096 Long Pond Rd, Plymouth MA 02360 › Analyze

Property Analyzer

1096 Long Pond Rd, Plymouth MA 02360 — $1,175,000 · 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)$7,876/yr
Cap rate0.7%
GRM27.2
Loan amount$881,250
Mortgage (P&I)$5,863/mo
Annual cash flow$-62,480
Cash-on-cash return-21.3%
DSCR0.11

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

← Back to listing