Home › 7 Dover Avenue, Hampton NH 03842 › Analyze
Property Analyzer
7 Dover Avenue, Hampton NH 03842 — $1,500,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Dover Avenue, Hampton NH 03842
$1,500,000 · 4 units · MLS# 73489279
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $375,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$37,560/yr
Cap rate2.5%
GRM17.4
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Cash invested (down + CapEx)$375,000
Annual cash flow$-52,256
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.