Home › 9 Oxford Rd, Gloucester MA 01930 › Analyze

Property Analyzer

9 Oxford Rd, Gloucester MA 01930 — $2,100,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

9 Oxford Rd, Gloucester MA 01930
Investment Analysis

9 Oxford Rd, Gloucester MA 01930

$2,100,000 · 2 units · MLS# 73528679
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%· $525,000 down

Operating (recurring)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$2,310/yr
Cap rate0.1%
GRM41.7
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Cash invested (down + CapEx)$525,000
Annual cash flow$-123,432
Cash-on-cash return-23.5%
DSCR0.02

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

← Back to listing