Home › 172 Washington St, Pembroke MA 02359 › Analyze

Property Analyzer

172 Washington St, Pembroke MA 02359 — $4,000,000 · 11 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: $19,800 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$82,718/yr
Cap rate2.1%
GRM16.8
Loan amount$3,000,000
Mortgage (P&I)$19,959/mo
Annual cash flow$-156,791
Cash-on-cash return-15.7%
DSCR0.35

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

← Back to listing