Home133 Salem St, Boston MA 02113 › Analyze

Property Analyzer

133 Salem St, Boston MA 02113$5,750,000 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$5,812/yr
Cap rate0.1%
GRM36.3
Loan amount$4,312,500
Mortgage (P&I)$28,691/mo
Annual cash flow$-338,482
Cash-on-cash return-23.5%
DSCR0.02

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

← Back to listing