Home › 308 Essex Street, Beverly MA 01915 › Analyze

Property Analyzer

308 Essex Street, Beverly MA 01915 — $975,000 · 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: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$18,486/yr
Cap rate1.9%
GRM17.7
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$-39,894
Cash-on-cash return-16.4%
DSCR0.32

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

← Back to listing