Home › 14 Poplar, Danvers MA 01923 › Analyze

Property Analyzer

14 Poplar, Danvers MA 01923 — $1,395,000 · 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)$4,356/yr
Cap rate0.3%
GRM32.3
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Annual cash flow$-79,173
Cash-on-cash return-22.7%
DSCR0.05

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

← Back to listing