Home › 22 &24 Follins Pond Rd, Dennis MA 02660 › Analyze

Property Analyzer

22 &24 Follins Pond Rd, Dennis MA 02660 — $1,097,000 · 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)$9,124/yr
Cap rate0.8%
GRM25.4
Loan amount$822,750
Mortgage (P&I)$5,474/mo
Annual cash flow$-56,561
Cash-on-cash return-20.6%
DSCR0.14

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

← Back to listing