Home › 46 Monument View Rd, Dennis MA 02660 › Analyze
Property Analyzer
46 Monument View Rd, Dennis MA 02660 — $1,290,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 Monument View Rd, Dennis MA 02660
$1,290,000 · 2 units · MLS# 73519010
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%· $322,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$10,140/yr
Cap rate0.8%
GRM29.9
Loan amount$967,500
Mortgage (P&I)$6,437/mo
Cash invested (down + CapEx)$322,500
Annual cash flow$-67,102
Cash-on-cash return-20.8%
DSCR0.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.