Home › 407-409 Broad St, Cumberland RI 02864 › Analyze

Property Analyzer

407-409 Broad St, Cumberland RI 02864 — $795,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$53,970/yr
Cap rate6.8%
GRM7.4
Loan amount$596,250
Mortgage (P&I)$3,967/mo
Annual cash flow$6,368
Cash-on-cash return3.2%
DSCR1.13

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

← Back to listing