Boston Investing | Listings

6 Munroe St, Peabody MA 01960 — $799,000 · 3 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$/mo

Total monthly rent: $6,600 (3 units)

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

Gross scheduled income$79,200/yr

Net operating income (NOI)$36,122/yr

Cap rate4.5%

GRM10.1

Loan amount$599,250

Mortgage (P&I)$3,987/mo

Annual cash flow$-11,720

Cash-on-cash return-5.9%

DSCR0.76

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

Property Analyzer