Home › 191-193 South St, Hingham MA 02043 › Analyze
Property Analyzer
191-193 South St, Hingham MA 02043 — $900,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
191-193 South St, Hingham MA 02043
$900,000 · 2 units · MLS# 73487688
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%· $225,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$16,380/yr
Cap rate1.8%
GRM20.8
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Cash invested (down + CapEx)$225,000
Annual cash flow$-37,510
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.