Home › 637 Nantasket Ave, Hull MA 02045 › Analyze
Property Analyzer
637 Nantasket Ave, Hull MA 02045 — $675,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
637 Nantasket Ave, Hull MA 02045
$675,000 · 3 units · MLS# 73519375
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $168,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,370/yr
Cap rate5.2%
GRM10.4
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$-5,047
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.