Home › 245 Granite St, Rockport MA 01966 › Analyze

Property Analyzer

245 Granite St, Rockport MA 01966 — $1,275,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$19,614/yr
Cap rate1.5%
GRM19.7
Loan amount$956,250
Mortgage (P&I)$6,362/mo
Annual cash flow$-56,729
Cash-on-cash return-17.8%
DSCR0.26

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

← Back to listing