Home › 279 Osgood Street, North Andover MA 01845 › Analyze

Property Analyzer

279 Osgood Street, North Andover MA 01845 — $879,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$12,612/yr
Cap rate1.4%
GRM20.3
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Annual cash flow$-40,020
Cash-on-cash return-18.2%
DSCR0.24

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

← Back to listing