Home › 16 Shore Rd, Truro MA 02666 › Analyze
Property Analyzer
16 Shore Rd, Truro MA 02666 — $1,670,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Shore Rd, Truro MA 02666
$1,670,000 · 2 units · MLS# 73502104
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%· $417,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$4,060/yr
Cap rate0.2%
GRM38.7
Loan amount$1,252,500
Mortgage (P&I)$8,333/mo
Cash invested (down + CapEx)$417,500
Annual cash flow$-95,935
Cash-on-cash return-23.0%
DSCR0.04
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.