Home › 31 Conant Street, Provincetown MA 02657 › Analyze

Property Analyzer

31 Conant Street, Provincetown MA 02657 — $3,499,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$-2,632/yr
Cap rate-0.1%
GRM40.5
Loan amount$2,624,250
Mortgage (P&I)$17,459/mo
Annual cash flow$-212,142
Cash-on-cash return-24.3%
DSCR-0.01

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

← Back to listing