Home › 45 Henry Street, Amherst MA 01002 › Analyze

Property Analyzer

45 Henry Street, Amherst MA 01002 — $995,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$10,756/yr
Cap rate1.1%
GRM23.0
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$-48,822
Cash-on-cash return-19.6%
DSCR0.18

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing