Boston Investing | Listings

7 Sycamore St, Wareham MA 02558 — $899,900 · 2 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$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

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

Gross scheduled income$43,200/yr

Net operating income (NOI)$12,277/yr

Cap rate1.4%

GRM20.8

Loan amount$674,925

Mortgage (P&I)$4,490/mo

Annual cash flow$-41,607

Cash-on-cash return-18.5%

DSCR0.23

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

Property Analyzer