Home › 113 Pleasant St, Gloucester MA 01930 › Analyze

Property Analyzer

113 Pleasant St, Gloucester MA 01930 — $599,000 · 3 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: $6,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$75,600/yr
Net operating income (NOI)$37,099/yr
Cap rate6.2%
GRM7.9
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Annual cash flow$1,233
Cash-on-cash return0.8%
DSCR1.03

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

← Back to listing