Home › 162 Route 6a, Yarmouth MA 02675 › Analyze
Property Analyzer
162 Route 6a, Yarmouth MA 02675 — $1,195,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
162 Route 6a, Yarmouth MA 02675
$1,195,000 · 2 units · MLS# 73521529
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%· $298,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$11,660/yr
Cap rate1.0%
GRM27.7
Loan amount$896,250
Mortgage (P&I)$5,963/mo
Cash invested (down + CapEx)$298,750
Annual cash flow$-59,893
Cash-on-cash return-20.0%
DSCR0.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.