Home › 18 Aldrich, Bridgewater MA 02324 › Analyze
Property Analyzer
18 Aldrich, Bridgewater MA 02324 — $689,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Aldrich, Bridgewater MA 02324
$689,999 · 2 units · MLS# 73481527
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $172,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,740/yr
Cap rate2.9%
GRM16.0
Loan amount$517,499
Mortgage (P&I)$3,443/mo
Cash invested (down + CapEx)$172,500
Annual cash flow$-21,575
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.