Home › 46-48 Walnut St, Peabody MA 01960 › Analyze

Property Analyzer

46-48 Walnut St, Peabody MA 01960 — $2,750,000 · 5 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: $11,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$132,000/yr
Net operating income (NOI)$37,510/yr
Cap rate1.4%
GRM20.8
Loan amount$2,062,500
Mortgage (P&I)$13,722/mo
Annual cash flow$-127,152
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing