Home › 28 Eastern Point Road, Gloucester MA 01930 › Analyze

Property Analyzer

28 Eastern Point Road, Gloucester MA 01930 — $1,850,000 · 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)$17,083/yr
Cap rate0.9%
GRM24.5
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-93,690
Cash-on-cash return-20.3%
DSCR0.15

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

← Back to listing