Home › 38 West, East Bridgewater MA 02333 › Analyze

Property Analyzer

38 West, East Bridgewater MA 02333 — $799,000 · 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)$27,230/yr
Cap rate3.4%
GRM12.3
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Annual cash flow$-20,612
Cash-on-cash return-10.3%
DSCR0.57

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

← Back to listing