Home › 15 Shepherd St, Gloucester MA 01930 › Analyze

Property Analyzer

15 Shepherd St, Gloucester MA 01930 — $619,900 · 2 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: $4,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$21,203/yr
Cap rate3.4%
GRM12.3
Loan amount$464,925
Mortgage (P&I)$3,093/mo
Annual cash flow$-15,915
Cash-on-cash return-10.3%
DSCR0.57

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

← Back to listing