Home › 78-82 Church St, Mattapoisett MA 02739 › Analyze

Property Analyzer

78-82 Church St, Mattapoisett MA 02739 — $1,350,000 · 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)$18,414/yr
Cap rate1.4%
GRM20.8
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-62,420
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing