Home › 86 Elm St, Swansea MA 02777 › Analyze
Property Analyzer
86 Elm St, Swansea MA 02777 — $564,525 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
86 Elm St, Swansea MA 02777
$564,525 · 2 units · MLS# 73495387
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%· $141,131 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,748/yr
Cap rate3.9%
GRM13.1
Loan amount$423,394
Mortgage (P&I)$2,817/mo
Cash invested (down + CapEx)$141,131
Annual cash flow$-12,054
Cash-on-cash return-8.5%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.