Home › 1617 Plymouth Street, East Bridgewater MA 02333 › Analyze

Property Analyzer

1617 Plymouth Street, East Bridgewater MA 02333 — $1,875,000 · 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)$10,014/yr
Cap rate0.5%
GRM28.9
Loan amount$1,406,250
Mortgage (P&I)$9,356/mo
Annual cash flow$-102,256
Cash-on-cash return-21.8%
DSCR0.09

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

← Back to listing