Home › 31 Williams Street, Salem MA 01970 › Analyze

Property Analyzer

31 Williams Street, Salem MA 01970 — $599,000 · 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)$23,020/yr
Cap rate3.8%
GRM11.3
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Annual cash flow$-12,846
Cash-on-cash return-8.6%
DSCR0.64

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

← Back to listing