Home › 216 Bradford St, Provincetown MA 02657 › Analyze

Property Analyzer

216 Bradford St, Provincetown MA 02657 — $2,675,000 · 8 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: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$63,904/yr
Cap rate2.4%
GRM15.5
Loan amount$2,006,250
Mortgage (P&I)$13,348/mo
Annual cash flow$-96,268
Cash-on-cash return-14.4%
DSCR0.40

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

← Back to listing