Investment Analysis — 117 Depot St

Dennis, MA 02639

Based on rent reported on the MLS listing, a 3-unit multi-family in 02639 carries $6,875/mo in gross rent — about a 5.42% cap rate and $59,336/yr in estimated NOI at the $1,095,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

2,476

Style

3 Family

Built

1930

The numbers work for this investment property. Three separate homes on one lot. Fully rented with yearly income over $82,000 with minimal expenses. Tenants are responsible for their utilities. The rear unit is brand new and cute as a button, the middle unit has been freshly painted and has new heat. The front unit has hardwood floors, updated kitchen, and many updates in 2020. Just around the corner from Sundae School, Wee Packet, La Scala, Seaview Park and great southside beaches, this is a great opportunity to own and earn from your Cape Cod property.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.