Home › 5 Lothrop St, Plymouth MA 02360 › Analyze
Property Analyzer
5 Lothrop St, Plymouth MA 02360 — $1,200,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5 Lothrop St, Plymouth MA 02360
$1,200,000 · 3 units · MLS# 73483417
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$26,970/yr
Cap rate2.2%
GRM18.5
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-44,883
Cash-on-cash return-15.0%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.