Home › 42 Stafford Street, Plymouth MA 02360 › Analyze
Property Analyzer
42 Stafford Street, Plymouth MA 02360 — $684,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
42 Stafford Street, Plymouth MA 02360
$684,900 · 2 units · MLS# 73500417
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%· $171,225 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,821/yr
Cap rate2.9%
GRM15.9
Loan amount$513,675
Mortgage (P&I)$3,417/mo
Cash invested (down + CapEx)$171,225
Annual cash flow$-21,189
Cash-on-cash return-12.4%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.