Home › 9 Suttons Way, Edgartown MA 02539 › Analyze

Property Analyzer

9 Suttons Way, Edgartown MA 02539 — $7,999,000 · 0 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$43,200/yr
Net operating income (NOI)$-101,308/yr
Cap rate-1.3%
GRM185.2
Loan amount$5,999,250
Mortgage (P&I)$39,913/mo
Annual cash flow$-580,266
Cash-on-cash return-29.0%
DSCR-0.21

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

← Back to listing