Home › 1-7 Prince St & 48-54 Harbor St, Salem MA 01970 › Analyze

Property Analyzer

1-7 Prince St & 48-54 Harbor St, Salem MA 01970 — $2,550,000 · 8 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: $17,600 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$211,200/yr
Net operating income (NOI)$89,616/yr
Cap rate3.5%
GRM12.1
Loan amount$1,912,500
Mortgage (P&I)$12,724/mo
Annual cash flow$-63,071
Cash-on-cash return-9.9%
DSCR0.59

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

← Back to listing