Home › 166 High Street, Danvers MA 01923 › Analyze

Property Analyzer

166 High Street, Danvers MA 01923 — $1,375,000 · 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)$18,014/yr
Cap rate1.3%
GRM21.2
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Annual cash flow$-64,317
Cash-on-cash return-18.7%
DSCR0.22

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

← Back to listing