Home › 5 Winter Island Road, Salem MA 01970 › Analyze

Property Analyzer

5 Winter Island Road, Salem MA 01970 — $1,850,000 · 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)$3,004/yr
Cap rate0.2%
GRM35.0
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-107,769
Cash-on-cash return-23.3%
DSCR0.03

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

← Back to listing