Home › 20 Foch Ave, Seekonk MA 02771 › Analyze
Property Analyzer
20 Foch Ave, Seekonk MA 02771 — $399,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20 Foch Ave, Seekonk MA 02771
$399,000 · 2 units · MLS# 73525910
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%· $99,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,396/yr
Cap rate6.1%
GRM9.2
Loan amount$299,250
Mortgage (P&I)$1,991/mo
Cash invested (down + CapEx)$99,750
Annual cash flow$505
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.