Home › 1 South Main St, New Salem MA 01355 › Analyze

Property Analyzer

1 South Main St, New Salem MA 01355 — $659,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$29,455/yr
Cap rate4.5%
GRM10.2
Loan amount$494,925
Mortgage (P&I)$3,293/mo
Annual cash flow$-10,058
Cash-on-cash return-6.1%
DSCR0.75

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

← Back to listing