Home › 126 Pleasant St, Marblehead MA 01945 › Analyze

Property Analyzer

126 Pleasant St, Marblehead MA 01945 — $1,875,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$50,028/yr
Cap rate2.7%
GRM14.5
Loan amount$1,406,250
Mortgage (P&I)$9,356/mo
Annual cash flow$-62,242
Cash-on-cash return-13.3%
DSCR0.45

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

← Back to listing