Home › 20 Bullard Street., Sharon MA 02067 › Analyze

Property Analyzer

20 Bullard Street., Sharon MA 02067 — $1,100,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$9,076/yr
Cap rate0.8%
GRM25.5
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-56,789
Cash-on-cash return-20.7%
DSCR0.14

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing