Home › 7 Main St, Essex MA 01929 › Analyze
Property Analyzer
7 Main St, Essex MA 01929 — $785,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Main St, Essex MA 01929
$785,000 · 2 units · MLS# 73530991
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $196,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,220/yr
Cap rate2.3%
GRM18.2
Loan amount$588,750
Mortgage (P&I)$3,917/mo
Cash invested (down + CapEx)$196,250
Annual cash flow$-28,784
Cash-on-cash return-14.7%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.