Home › 33 Warren St, Peabody MA 01960 › Analyze
Property Analyzer
33 Warren St, Peabody MA 01960 — $945,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
33 Warren St, Peabody MA 01960
$945,000 · 2 units · MLS# 73530338
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $236,250 down
Operating (recurring)
Results
Gross scheduled income$52,800/yr
Net operating income (NOI)$22,500/yr
Cap rate2.4%
GRM17.9
Loan amount$708,750
Mortgage (P&I)$4,715/mo
Cash invested (down + CapEx)$236,250
Annual cash flow$-34,084
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.