Home › 32 Market St, Newburyport MA 01950 › Analyze

Property Analyzer

32 Market St, Newburyport MA 01950 — $3,200,000 · 11 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: $19,800 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$95,518/yr
Cap rate3.0%
GRM13.5
Loan amount$2,400,000
Mortgage (P&I)$15,967/mo
Annual cash flow$-96,089
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing