Home › 1 High St, Rockport MA 01966 › Analyze
Property Analyzer
1 High St, Rockport MA 01966 — $999,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1 High St, Rockport MA 01966
$999,000 · 2 units · MLS# 73523838
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$14,796/yr
Cap rate1.5%
GRM23.1
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-45,021
Cash-on-cash return-18.0%
DSCR0.25
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.