Home › 11 Mount Pleasant Avenue, Ipswich MA 01938 › Analyze
Property Analyzer
11 Mount Pleasant Avenue, Ipswich MA 01938 — $775,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11 Mount Pleasant Avenue, Ipswich MA 01938
$775,000 · 3 units · MLS# 73524894
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$33,770/yr
Cap rate4.4%
GRM12.0
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$-12,635
Cash-on-cash return-6.5%
DSCR0.73
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.