Home › 8 Herring Pond Rd, Bourne MA 02532 › Analyze

Property Analyzer

8 Herring Pond Rd, Bourne MA 02532 — $1,150,000 · 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)$34,952/yr
Cap rate3.0%
GRM13.3
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-33,907
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing