Home › 368 Essex Ave, Gloucester MA 01930 › Analyze

Property Analyzer

368 Essex Ave, Gloucester MA 01930 — $1,299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $6,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$75,600/yr
Net operating income (NOI)$25,899/yr
Cap rate2.0%
GRM17.2
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-51,882
Cash-on-cash return-16.0%
DSCR0.33

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing