Home › 42 Maple, Spencer MA 01562 › Analyze

Property Analyzer

42 Maple, Spencer MA 01562 — $609,900 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$30,255/yr
Cap rate5.0%
GRM9.4
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Annual cash flow$-6,264
Cash-on-cash return-4.1%
DSCR0.83

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

← Back to listing