Home › 149 Washington St, Peabody MA 01960 › Analyze

Property Analyzer

149 Washington St, Peabody MA 01960 — $1,285,000 · 6 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 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$77,252/yr
Cap rate6.0%
GRM8.1
Loan amount$963,750
Mortgage (P&I)$6,412/mo
Annual cash flow$310
Cash-on-cash return0.1%
DSCR1.00

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

← Back to listing