Home › 53-55 Western Ave, Gloucester MA 01930 › Analyze

Property Analyzer

53-55 Western Ave, Gloucester MA 01930 — $1,800,000 · 5 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: $10,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$49,005/yr
Cap rate2.7%
GRM14.3
Loan amount$1,350,000
Mortgage (P&I)$8,982/mo
Annual cash flow$-58,774
Cash-on-cash return-13.1%
DSCR0.45

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

← Back to listing