Home › 22 &24 Follins Pond Rd, Dennis MA 02660 › Analyze
Property Analyzer
22 &24 Follins Pond Rd, Dennis MA 02660 — $1,097,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
22 &24 Follins Pond Rd, Dennis MA 02660
$1,097,000 · 2 units · MLS# 73521341
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%· $274,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$13,228/yr
Cap rate1.2%
GRM25.4
Loan amount$822,750
Mortgage (P&I)$5,474/mo
Cash invested (down + CapEx)$274,250
Annual cash flow$-52,457
Cash-on-cash return-19.1%
DSCR0.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.