Home › 11 Barton St, Salem MA 01970 › Analyze

Property Analyzer

11 Barton St, Salem MA 01970 — $899,000 · 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)$18,220/yr
Cap rate2.0%
GRM17.0
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-35,610
Cash-on-cash return-15.8%
DSCR0.34

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

← Back to listing