Home › 141 Prospect St, Gloucester MA 01930 › Analyze
Property Analyzer
141 Prospect St, Gloucester MA 01930 — $620,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
141 Prospect St, Gloucester MA 01930
$620,000 · 2 units · MLS# 73517492
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,200 (2 units)
Acquisition & financing (one-time)
Down payment%· $155,000 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$25,990/yr
Cap rate4.2%
GRM12.3
Loan amount$465,000
Mortgage (P&I)$3,094/mo
Cash invested (down + CapEx)$155,000
Annual cash flow$-11,134
Cash-on-cash return-7.2%
DSCR0.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.