Boston Investing | Listings

24 Dunlap St, Salem MA 01970 — $1,190,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $6,600 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$79,200/yr

Net operating income (NOI)$29,866/yr

Cap rate2.5%

GRM15.0

Loan amount$892,500

Mortgage (P&I)$5,938/mo

Annual cash flow$-41,388

Cash-on-cash return-13.9%

DSCR0.42

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer