Boston Investing | Listings

16 Shore Rd, Truro MA 02666 — $1,670,000 · 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)$-44/yr

Cap rate-0.0%

GRM38.7

Loan amount$1,252,500

Mortgage (P&I)$8,333/mo

Annual cash flow$-100,039

Cash-on-cash return-24.0%

DSCR-0.00

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

Property Analyzer