Home › 151 - 153 Main St, Bourne MA 02532 › Analyze

Property Analyzer

151 - 153 Main St, Bourne MA 02532 — $1,400,000 · 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)$30,952/yr
Cap rate2.2%
GRM16.2
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$-52,876
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing