Home › 19 Wallis Park, Lunenburg MA 01462 › Analyze

Property Analyzer

19 Wallis Park, Lunenburg MA 01462 — $599,500 · 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)$17,084/yr
Cap rate2.8%
GRM13.9
Loan amount$449,625
Mortgage (P&I)$2,991/mo
Annual cash flow$-18,812
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing