Home › 23 Colonial Way, Rehoboth MA 02769 › Analyze
Property Analyzer
23 Colonial Way, Rehoboth MA 02769 — $699,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 Colonial Way, Rehoboth MA 02769
$699,900 · 2 units · MLS# 73437245
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%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,581/yr
Cap rate2.8%
GRM16.2
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-22,327
Cash-on-cash return-12.8%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.