Home › 53 Gates Rd, Saugus MA 01906 › Analyze

Property Analyzer

53 Gates Rd, Saugus MA 01906 — $885,000 · 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)$19,926/yr
Cap rate2.3%
GRM16.0
Loan amount$663,750
Mortgage (P&I)$4,416/mo
Annual cash flow$-33,065
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing