Home › 151 - 153 Main St, Bourne MA 02532 › Analyze
Property Analyzer
151 - 153 Main St, Bourne MA 02532 — $1,400,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
151 - 153 Main St, Bourne MA 02532
$1,400,000 · 4 units · MLS# 73493357
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%· $350,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$39,160/yr
Cap rate2.8%
GRM16.2
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Cash invested (down + CapEx)$350,000
Annual cash flow$-44,668
Cash-on-cash return-12.8%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.