Home › 41 Maple Ave, Rutland MA 01543 › Analyze

Property Analyzer

41 Maple Ave, Rutland MA 01543 — $399,000 · 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)$20,292/yr
Cap rate5.1%
GRM9.2
Loan amount$299,250
Mortgage (P&I)$1,991/mo
Annual cash flow$-3,599
Cash-on-cash return-3.6%
DSCR0.85

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

← Back to listing