Home › 126 Pleasant St, Marblehead MA 01945 › Analyze
Property Analyzer
126 Pleasant St, Marblehead MA 01945 — $1,875,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
126 Pleasant St, Marblehead MA 01945
$1,875,000 · 6 units · MLS# 73501086
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $468,750 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$62,340/yr
Cap rate3.3%
GRM14.5
Loan amount$1,406,250
Mortgage (P&I)$9,356/mo
Cash invested (down + CapEx)$468,750
Annual cash flow$-49,930
Cash-on-cash return-10.7%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.