Home › 117 Depot St, Dennis MA 02639 › Analyze
Property Analyzer
117 Depot St, Dennis MA 02639 — $1,095,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
117 Depot St, Dennis MA 02639
$1,095,000 · 3 units · MLS# 73500376
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $273,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$28,650/yr
Cap rate2.6%
GRM16.9
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Cash invested (down + CapEx)$273,750
Annual cash flow$-36,916
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.