Home › 555 Webster St., Marshfield MA 02050 › Analyze
Property Analyzer
555 Webster St., Marshfield MA 02050 — $1,150,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
555 Webster St., Marshfield MA 02050
$1,150,000 · 2 units · MLS# 73530220
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%· $287,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$12,380/yr
Cap rate1.1%
GRM26.6
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,500
Annual cash flow$-56,479
Cash-on-cash return-19.6%
DSCR0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.