Home › 368 Essex Ave, Gloucester MA 01930 › Analyze
Property Analyzer
368 Essex Ave, Gloucester MA 01930 — $1,299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
368 Essex Ave, Gloucester MA 01930
$1,299,000 · 3 units · MLS# 73454068
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,300 (3 units)
Acquisition & financing (one-time)
Down payment%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$75,600/yr
Net operating income (NOI)$33,081/yr
Cap rate2.5%
GRM17.2
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-44,700
Cash-on-cash return-13.8%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.