Home › 216 Bradford St, Provincetown MA 02657 › Analyze
Property Analyzer
216 Bradford St, Provincetown MA 02657 — $2,675,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
216 Bradford St, Provincetown MA 02657
$2,675,000 · 8 units · MLS# 73508534
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $668,750 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$80,320/yr
Cap rate3.0%
GRM15.5
Loan amount$2,006,250
Mortgage (P&I)$13,348/mo
Cash invested (down + CapEx)$668,750
Annual cash flow$-79,852
Cash-on-cash return-11.9%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.