Home › 15 Shirley St, Fairhaven MA 02719 › Analyze

Property Analyzer

15 Shirley St, Fairhaven MA 02719 — $999,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

15 Shirley St, Fairhaven MA 02719
Investment Analysis

15 Shirley St, Fairhaven MA 02719

$999,999 · 2 units · MLS# 73498083
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%· $250,000 down

Operating (recurring)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$14,780/yr
Cap rate1.5%
GRM23.1
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$-45,097
Cash-on-cash return-18.0%
DSCR0.25

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing