Home › 17-23 Palmer St, Salem MA 01970 › Analyze
Property Analyzer
17-23 Palmer St, Salem MA 01970 — $2,299,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-23 Palmer St, Salem MA 01970
$2,299,900 · 6 units · MLS# 73484686
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,200 (6 units)
Acquisition & financing (one-time)
Down payment%· $574,975 down
Operating (recurring)
Results
Gross scheduled income$158,400/yr
Net operating income (NOI)$76,061/yr
Cap rate3.3%
GRM14.5
Loan amount$1,724,925
Mortgage (P&I)$11,476/mo
Cash invested (down + CapEx)$574,975
Annual cash flow$-61,651
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.