Home › 659 Washington St, Whitman MA 02382 › Analyze
Property Analyzer
659 Washington St, Whitman MA 02382 — $629,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
659 Washington St, Whitman MA 02382
$629,900 · 2 units · MLS# 73509948
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%· $157,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,701/yr
Cap rate3.3%
GRM14.6
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Cash invested (down + CapEx)$157,475
Annual cash flow$-17,016
Cash-on-cash return-10.8%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.