Home › 78-82 Church St, Mattapoisett MA 02739 › Analyze
Property Analyzer
78-82 Church St, Mattapoisett MA 02739 — $1,350,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
78-82 Church St, Mattapoisett MA 02739
$1,350,000 · 3 units · MLS# 73501540
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%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$24,570/yr
Cap rate1.8%
GRM20.8
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-56,264
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.