Home › 38 Way To The River Rd, West Newbury MA 01985 › Analyze

Property Analyzer

38 Way To The River Rd, West Newbury MA 01985 — $1,189,000 · 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)$7,652/yr
Cap rate0.6%
GRM27.5
Loan amount$891,750
Mortgage (P&I)$5,933/mo
Annual cash flow$-63,542
Cash-on-cash return-21.4%
DSCR0.11

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

← Back to listing