Home › 31 Mugford St, Marblehead MA 01945 › Analyze
Property Analyzer
31 Mugford St, Marblehead MA 01945 — $879,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
31 Mugford St, Marblehead MA 01945
$879,000 · 3 units · MLS# 73507029
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%· $219,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$32,106/yr
Cap rate3.7%
GRM13.6
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Cash invested (down + CapEx)$219,750
Annual cash flow$-20,526
Cash-on-cash return-9.3%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.