Home › 25 Oakwood Road, Eastham MA 02642 › Analyze
Property Analyzer
25 Oakwood Road, Eastham MA 02642 — $1,055,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
25 Oakwood Road, Eastham MA 02642
$1,055,000 · 2 units · MLS# 73498754
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%· $263,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$13,900/yr
Cap rate1.3%
GRM24.4
Loan amount$791,250
Mortgage (P&I)$5,264/mo
Cash invested (down + CapEx)$263,750
Annual cash flow$-49,270
Cash-on-cash return-18.7%
DSCR0.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.