Home › 440 Old Somerset Ave, Dighton MA 02764 › Analyze
Property Analyzer
440 Old Somerset Ave, Dighton MA 02764 — $549,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
440 Old Somerset Ave, Dighton MA 02764
$549,000 · 2 units · MLS# 73529559
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $137,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,996/yr
Cap rate4.0%
GRM12.7
Loan amount$411,750
Mortgage (P&I)$2,739/mo
Cash invested (down + CapEx)$137,250
Annual cash flow$-10,877
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.