Home › 13 Woodland Cir, Wareham MA 02571 › Analyze
Property Analyzer
13 Woodland Cir, Wareham MA 02571 — $535,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
13 Woodland Cir, Wareham MA 02571
$535,000 · 2 units · MLS# 73524925
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%· $133,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,220/yr
Cap rate4.2%
GRM12.4
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Cash invested (down + CapEx)$133,750
Annual cash flow$-9,814
Cash-on-cash return-7.3%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.