Home › 14 South St, Ashfield MA 01330 › Analyze

Property Analyzer

14 South St, Ashfield MA 01330 — $1,850,000 · 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$43,200/yr
Net operating income (NOI)$-2,924/yr
Cap rate-0.2%
GRM42.8
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-113,697
Cash-on-cash return-24.6%
DSCR-0.03

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

← Back to listing