Home › 23 Mount Vernon St, Gloucester MA 01930 › Analyze

Property Analyzer

23 Mount Vernon St, Gloucester MA 01930 — $1,250,000 · 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: $10,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$57,805/yr
Cap rate4.6%
GRM9.9
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-17,042
Cash-on-cash return-5.5%
DSCR0.77

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

← Back to listing