Home › 73 Cherry St, Gardner MA 01440 › Analyze

Property Analyzer

73 Cherry St, Gardner MA 01440 — $719,900 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$7,747/yr
Cap rate1.1%
GRM23.1
Loan amount$539,925
Mortgage (P&I)$3,592/mo
Annual cash flow$-35,359
Cash-on-cash return-19.6%
DSCR0.18

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

← Back to listing