Home › 17-23 Palmer St, Salem MA 01970 › Analyze

Property Analyzer

17-23 Palmer St, Salem MA 01970 — $2,299,900 · 6 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: $13,200 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$61,013/yr
Cap rate2.7%
GRM14.5
Loan amount$1,724,925
Mortgage (P&I)$11,476/mo
Annual cash flow$-76,699
Cash-on-cash return-13.3%
DSCR0.44

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

← Back to listing