Home › 166 High Street, Danvers MA 01923 › Analyze
Property Analyzer
166 High Street, Danvers MA 01923 — $1,375,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
166 High Street, Danvers MA 01923
$1,375,000 · 3 units · MLS# 73508307
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $343,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$24,170/yr
Cap rate1.8%
GRM21.2
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Cash invested (down + CapEx)$343,750
Annual cash flow$-58,161
Cash-on-cash return-16.9%
DSCR0.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.