Home › 9 Oxford Rd, Gloucester MA 01930 › Analyze

Property Analyzer

9 Oxford Rd, Gloucester MA 01930 — $2,100,000 · 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$50,400/yr
Net operating income (NOI)$-2,478/yr
Cap rate-0.1%
GRM41.7
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Annual cash flow$-128,220
Cash-on-cash return-24.4%
DSCR-0.02

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

← Back to listing