Home › 335 Cabot St, Beverly MA 01915 › Analyze

Property Analyzer

335 Cabot St, Beverly MA 01915 — $1,225,000 · 4 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: $9,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$110,400/yr
Net operating income (NOI)$48,572/yr
Cap rate4.0%
GRM11.1
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Annual cash flow$-24,778
Cash-on-cash return-8.1%
DSCR0.66

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

← Back to listing