Home › 33 Warren St, Peabody MA 01960 › Analyze

Property Analyzer

33 Warren St, Peabody MA 01960 — $945,000 · 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: $4,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,800/yr
Net operating income (NOI)$17,484/yr
Cap rate1.9%
GRM17.9
Loan amount$708,750
Mortgage (P&I)$4,715/mo
Annual cash flow$-39,100
Cash-on-cash return-16.6%
DSCR0.31

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

← Back to listing