Home › 18 Aldrich, Bridgewater MA 02324 › Analyze

Property Analyzer

18 Aldrich, Bridgewater MA 02324 — $689,999 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$15,636/yr
Cap rate2.3%
GRM16.0
Loan amount$517,499
Mortgage (P&I)$3,443/mo
Annual cash flow$-25,679
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing