Home › 407-409 Broad St, Cumberland RI 02864 › Analyze
Property Analyzer
407-409 Broad St, Cumberland RI 02864 — $795,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
407-409 Broad St, Cumberland RI 02864
$795,000 · 5 units · MLS# 73485639
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $198,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$64,230/yr
Cap rate8.1%
GRM7.4
Loan amount$596,250
Mortgage (P&I)$3,967/mo
Cash invested (down + CapEx)$198,750
Annual cash flow$16,628
Cash-on-cash return8.4%
DSCR1.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.