Home › 17 Charles St, Danvers MA 01923 › Analyze

Property Analyzer

17 Charles St, Danvers MA 01923 — $785,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$14,116/yr
Cap rate1.8%
GRM18.2
Loan amount$588,750
Mortgage (P&I)$3,917/mo
Annual cash flow$-32,888
Cash-on-cash return-16.8%
DSCR0.30

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

← Back to listing