Boston Investing | Listings

130 Pine St, Danvers MA 01923 — $1,450,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/mo

Total monthly rent: $7,200 (4 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$86,400/yr

Net operating income (NOI)$30,152/yr

Cap rate2.1%

GRM16.8

Loan amount$1,087,500

Mortgage (P&I)$7,235/mo

Annual cash flow$-56,670

Cash-on-cash return-15.6%

DSCR0.35

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

Property Analyzer