Home › 47 Hale St, Bridgewater MA 02324 › Analyze
Property Analyzer
47 Hale St, Bridgewater MA 02324 — $899,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
47 Hale St, Bridgewater MA 02324
$899,000 · 3 units · MLS# 73474370
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$31,786/yr
Cap rate3.5%
GRM13.9
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-22,044
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.