Home › 1617 Plymouth Street, East Bridgewater MA 02333 › Analyze
Property Analyzer
1617 Plymouth Street, East Bridgewater MA 02333 — $1,875,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1617 Plymouth Street, East Bridgewater MA 02333
$1,875,000 · 3 units · MLS# 73480711
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%· $468,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$16,170/yr
Cap rate0.9%
GRM28.9
Loan amount$1,406,250
Mortgage (P&I)$9,356/mo
Cash invested (down + CapEx)$468,750
Annual cash flow$-96,100
Cash-on-cash return-20.5%
DSCR0.14
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.