Home › 46 Old Amherst Road, Sunderland MA 01075 › Analyze

Property Analyzer

46 Old Amherst Road, Sunderland MA 01075 — $985,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$37,592/yr
Cap rate3.8%
GRM11.4
Loan amount$738,750
Mortgage (P&I)$4,915/mo
Annual cash flow$-21,387
Cash-on-cash return-8.7%
DSCR0.64

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

← Back to listing