Home › 4 Coffin Court, Newburyport MA 01950 › Analyze
Property Analyzer
4 Coffin Court, Newburyport MA 01950 — $1,295,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4 Coffin Court, Newburyport MA 01950
$1,295,000 · 2 units · MLS# 73516549
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%· $323,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$10,060/yr
Cap rate0.8%
GRM30.0
Loan amount$971,250
Mortgage (P&I)$6,462/mo
Cash invested (down + CapEx)$323,750
Annual cash flow$-67,481
Cash-on-cash return-20.8%
DSCR0.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.