Home › 88 Burton Street, Bristol RI 02809 › Analyze

Property Analyzer

88 Burton Street, Bristol RI 02809 — $1,750,000 · 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)$12,014/yr
Cap rate0.7%
GRM27.0
Loan amount$1,312,500
Mortgage (P&I)$8,732/mo
Annual cash flow$-92,771
Cash-on-cash return-21.2%
DSCR0.11

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

← Back to listing