Home › 194-196 Hersey St, Hingham MA 02043 › Analyze
Property Analyzer
194-196 Hersey St, Hingham MA 02043 — $1,049,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
194-196 Hersey St, Hingham MA 02043
$1,049,000 · 2 units · MLS# 73526677
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%· $262,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$13,996/yr
Cap rate1.3%
GRM24.3
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Cash invested (down + CapEx)$262,250
Annual cash flow$-48,815
Cash-on-cash return-18.6%
DSCR0.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.