Home › 640 Plymouth St, Holbrook MA 02343 › Analyze
Property Analyzer
640 Plymouth St, Holbrook MA 02343 — $670,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
640 Plymouth St, Holbrook MA 02343
$670,000 · 2 units · MLS# 73505731
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%· $167,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,060/yr
Cap rate3.0%
GRM15.5
Loan amount$502,500
Mortgage (P&I)$3,343/mo
Cash invested (down + CapEx)$167,500
Annual cash flow$-20,058
Cash-on-cash return-12.0%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.