Home › 7 Sycamore St, Wareham MA 02558 › Analyze
Property Analyzer
7 Sycamore St, Wareham MA 02558 — $899,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Sycamore St, Wareham MA 02558
$899,900 · 2 units · MLS# 73528723
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%· $224,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$16,381/yr
Cap rate1.8%
GRM20.8
Loan amount$674,925
Mortgage (P&I)$4,490/mo
Cash invested (down + CapEx)$224,975
Annual cash flow$-37,503
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.