Home › 23-25 Putnam St, Salem MA 01970 › Analyze

Property Analyzer

23-25 Putnam St, Salem MA 01970 — $825,000 · 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)$19,404/yr
Cap rate2.4%
GRM15.6
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Annual cash flow$-29,995
Cash-on-cash return-14.5%
DSCR0.39

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

← Back to listing