Home › 177 Pleasant St, Whitman MA 02382 › Analyze
Property Analyzer
177 Pleasant St, Whitman MA 02382 — $679,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
177 Pleasant St, Whitman MA 02382
$679,000 · 2 units · MLS# 73515264
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%· $169,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,916/yr
Cap rate2.9%
GRM15.7
Loan amount$509,250
Mortgage (P&I)$3,388/mo
Cash invested (down + CapEx)$169,750
Annual cash flow$-20,741
Cash-on-cash return-12.2%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.