Home › 94 Main St, North Andover MA 01845 › Analyze

Property Analyzer

94 Main St, North Andover MA 01845 — $1,599,000 · 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$41,106/yr
Cap rate2.6%
GRM14.8
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Annual cash flow$-54,638
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing