Home › 18 Balcomb Street, Salem MA 01970 › Analyze

Property Analyzer

18 Balcomb Street, Salem MA 01970 — $1,700,000 · 2 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: $4,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,800/yr
Net operating income (NOI)$5,404/yr
Cap rate0.3%
GRM32.2
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Annual cash flow$-96,387
Cash-on-cash return-22.7%
DSCR0.05

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

← Back to listing