Home › 30 Orchard St, Amesbury MA 01913 › Analyze

Property Analyzer

30 Orchard St, Amesbury MA 01913 — $1,199,000 · 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)$20,830/yr
Cap rate1.7%
GRM18.5
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Annual cash flow$-50,963
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing