Home › 17-19 Whitehall Rd, Amesbury MA 01913 › Analyze

Property Analyzer

17-19 Whitehall Rd, Amesbury MA 01913 — $555,000 · 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)$17,796/yr
Cap rate3.2%
GRM12.8
Loan amount$416,250
Mortgage (P&I)$2,769/mo
Annual cash flow$-15,436
Cash-on-cash return-11.1%
DSCR0.54

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

← Back to listing