Home › 335 & 335R Cabot St, Beverly MA 01915 › Analyze
Property Analyzer
335 & 335R Cabot St, Beverly MA 01915 — $1,850,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
335 & 335R Cabot St, Beverly MA 01915
$1,850,000 · 5 units · MLS# 73530798
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $11,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $462,500 down
Operating (recurring)
Results
Gross scheduled income$138,000/yr
Net operating income (NOI)$68,725/yr
Cap rate3.7%
GRM13.4
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Cash invested (down + CapEx)$462,500
Annual cash flow$-42,048
Cash-on-cash return-9.1%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.