Home › 31 Conant Street, Provincetown MA 02657 › Analyze
Property Analyzer
31 Conant Street, Provincetown MA 02657 — $3,499,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
31 Conant Street, Provincetown MA 02657
$3,499,000 · 4 units · MLS# 73514884
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $874,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$5,576/yr
Cap rate0.2%
GRM40.5
Loan amount$2,624,250
Mortgage (P&I)$17,459/mo
Cash invested (down + CapEx)$874,750
Annual cash flow$-203,934
Cash-on-cash return-23.3%
DSCR0.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.