Home › 684 Country Way, Scituate MA 02066 › Analyze

Property Analyzer

684 Country Way, Scituate MA 02066 — $1,280,000 · 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)$6,196/yr
Cap rate0.5%
GRM29.6
Loan amount$960,000
Mortgage (P&I)$6,387/mo
Annual cash flow$-70,447
Cash-on-cash return-22.0%
DSCR0.08

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

← Back to listing