Home › 6-8 Harmony St, Salem MA 01970 › Analyze

Property Analyzer

6-8 Harmony St, Salem MA 01970 — $919,900 · 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: $4,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,800/yr
Net operating income (NOI)$17,885/yr
Cap rate1.9%
GRM17.4
Loan amount$689,925
Mortgage (P&I)$4,590/mo
Annual cash flow$-37,196
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing