Home › 406-408 Court St, Plymouth MA 02360 › Analyze
Property Analyzer
406-408 Court St, Plymouth MA 02360 — $775,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
406-408 Court St, Plymouth MA 02360
$775,000 · 2 units · MLS# 73512911
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%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,380/yr
Cap rate2.4%
GRM17.9
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$-28,025
Cash-on-cash return-14.5%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.