Home › 32 Market St, Newburyport MA 01950 › Analyze
Property Analyzer
32 Market St, Newburyport MA 01950 — $3,200,000 · 11 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Market St, Newburyport MA 01950
$3,200,000 · 11 units · MLS# 73504490
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (11 units)
Acquisition & financing (one-time)
Down payment%· $800,000 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$118,090/yr
Cap rate3.7%
GRM13.5
Loan amount$2,400,000
Mortgage (P&I)$15,967/mo
Cash invested (down + CapEx)$800,000
Annual cash flow$-73,517
Cash-on-cash return-9.2%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.