Home › 335 Cabot St, Beverly MA 01915 › Analyze
Property Analyzer
335 Cabot St, Beverly MA 01915 — $1,225,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
335 Cabot St, Beverly MA 01915
$1,225,000 · 4 units · MLS# 73528994
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $306,250 down
Operating (recurring)
Results
Gross scheduled income$110,400/yr
Net operating income (NOI)$59,060/yr
Cap rate4.8%
GRM11.1
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Cash invested (down + CapEx)$306,250
Annual cash flow$-14,290
Cash-on-cash return-4.7%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.