Home › 2 Railroad Avenue, Rowley MA 01969 › Analyze

Property Analyzer

2 Railroad Avenue, Rowley MA 01969 — $1,519,900 · 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)$2,357/yr
Cap rate0.2%
GRM35.2
Loan amount$1,139,925
Mortgage (P&I)$7,584/mo
Annual cash flow$-88,650
Cash-on-cash return-23.3%
DSCR0.03

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

← Back to listing