Home › 88 Burton Street, Bristol RI 02809 › Analyze
Property Analyzer
88 Burton Street, Bristol RI 02809 — $1,750,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
88 Burton Street, Bristol RI 02809
$1,750,000 · 3 units · MLS# 73470432
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%· $437,500 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$18,170/yr
Cap rate1.0%
GRM27.0
Loan amount$1,312,500
Mortgage (P&I)$8,732/mo
Cash invested (down + CapEx)$437,500
Annual cash flow$-86,615
Cash-on-cash return-19.8%
DSCR0.17
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.