Home › 1096 Long Pond Rd, Plymouth MA 02360 › Analyze
Property Analyzer
1096 Long Pond Rd, Plymouth MA 02360 — $1,175,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1096 Long Pond Rd, Plymouth MA 02360
$1,175,000 · 2 units · MLS# 73526089
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%· $293,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$11,980/yr
Cap rate1.0%
GRM27.2
Loan amount$881,250
Mortgage (P&I)$5,863/mo
Cash invested (down + CapEx)$293,750
Annual cash flow$-58,376
Cash-on-cash return-19.9%
DSCR0.17
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.