Boston Investing | Listings

72 Main St, Wareham MA 02571 — $2,000,000 · 10 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/mo

Total monthly rent: $18,000 (10 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$216,000/yr

Net operating income (NOI)$101,380/yr

Cap rate5.1%

GRM9.3

Loan amount$1,500,000

Mortgage (P&I)$9,980/mo

Annual cash flow$-18,374

Cash-on-cash return-3.7%

DSCR0.85

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

Property Analyzer