Home › 123 Rooming House Way, Plymouth NH 03264 › Analyze
Property Analyzer
123 Rooming House Way, Plymouth NH 03264 — $1,190,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
123 Rooming House Way, Plymouth NH 03264
$1,190,000 · 1 unit · MLS# 73528150
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $1,800 (1 units)
Acquisition & financing (one-time)
Down payment%· $297,500 down
Operating (recurring)
Results
Gross scheduled income$21,600/yr
Net operating income (NOI)$-3,650/yr
Cap rate-0.3%
GRM55.1
Loan amount$892,500
Mortgage (P&I)$5,938/mo
Cash invested (down + CapEx)$297,500
Annual cash flow$-74,904
Cash-on-cash return-25.2%
DSCR-0.05
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.