Home › 8-10 & 5 Porter St Ct & Ropes Portfolio, Salem MA 01970 › Analyze

Property Analyzer

8-10 & 5 Porter St Ct & Ropes Portfolio, Salem MA 01970 — $4,200,000 · 12 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: $26,400 (12 units)

Assumptions (edit anything)

Results

Gross scheduled income$316,800/yr
Net operating income (NOI)$128,424/yr
Cap rate3.1%
GRM13.3
Loan amount$3,150,000
Mortgage (P&I)$20,957/mo
Annual cash flow$-123,060
Cash-on-cash return-11.7%
DSCR0.51

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

← Back to listing