Home › 33 Harbor Street, Salem MA 01970 › Analyze

Property Analyzer

33 Harbor Street, Salem MA 01970 — $1,779,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Investment Analysis

33 Harbor Street, Salem MA 01970

$1,779,000 · 6 units · MLS# 73553561

Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/mo

Total monthly rent: $13,200 (6 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $444,750 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$158,400/yr

Net operating income (NOI)$84,396/yr

Cap rate4.7%

GRM11.2

Loan amount$1,334,250

Mortgage (P&I)$8,877/mo

Cash invested (down + CapEx)$444,750

Annual cash flow$-22,126

Cash-on-cash return-5.0%

DSCR0.79

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

← Back to listing

Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184

Signal Real Estate LinkedIn Zillow Facebook