Home › 14 Poplar, Danvers MA 01923 › Analyze
Property Analyzer
14 Poplar, Danvers MA 01923 — $1,395,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14 Poplar, Danvers MA 01923
$1,395,000 · 2 units · MLS# 73531541
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $348,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$8,460/yr
Cap rate0.6%
GRM32.3
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Cash invested (down + CapEx)$348,750
Annual cash flow$-75,069
Cash-on-cash return-21.5%
DSCR0.10
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.