Home › 130 Pine St, Danvers MA 01923 › Analyze
Property Analyzer
130 Pine St, Danvers MA 01923 — $1,450,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
130 Pine St, Danvers MA 01923
$1,450,000 · 4 units · MLS# 73520588
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $362,500 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$38,360/yr
Cap rate2.6%
GRM16.8
Loan amount$1,087,500
Mortgage (P&I)$7,235/mo
Cash invested (down + CapEx)$362,500
Annual cash flow$-48,462
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.