Home › 9-11 Maple St, Spencer MA 01562 › Analyze

Property Analyzer

9-11 Maple St, Spencer MA 01562 — $1,500,000 · 11 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: $19,800 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$122,718/yr
Cap rate8.2%
GRM6.3
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Annual cash flow$32,902
Cash-on-cash return8.8%
DSCR1.37

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

← Back to listing