Home › 720 Kearsarge, Conway NH 03860 › Analyze
Property Analyzer
720 Kearsarge, Conway NH 03860 — $1,250,000 · 17 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
720 Kearsarge, Conway NH 03860
$1,250,000 · 17 units · MLS# 73486281
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,600 (17 units)
Acquisition & financing (one-time)
Down payment%· $312,500 down
Operating (recurring)
Results
Gross scheduled income$367,200/yr
Net operating income (NOI)$241,630/yr
Cap rate19.3%
GRM3.4
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Cash invested (down + CapEx)$312,500
Annual cash flow$166,783
Cash-on-cash return53.4%
DSCR3.23
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.