Home › 335 & 335R Cabot St, Beverly MA 01915 › Analyze

Property Analyzer

335 & 335R Cabot St, Beverly MA 01915 — $1,850,000 · 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: $11,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$138,000/yr
Net operating income (NOI)$55,615/yr
Cap rate3.0%
GRM13.4
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-55,158
Cash-on-cash return-11.9%
DSCR0.50

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

← Back to listing