Home › 17-19 Whitehall Rd, Amesbury MA 01913 › Analyze
Property Analyzer
17-19 Whitehall Rd, Amesbury MA 01913 — $555,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-19 Whitehall Rd, Amesbury MA 01913
$555,000 · 2 units · MLS# 73515274
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $138,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,900/yr
Cap rate3.9%
GRM12.8
Loan amount$416,250
Mortgage (P&I)$2,769/mo
Cash invested (down + CapEx)$138,750
Annual cash flow$-11,332
Cash-on-cash return-8.2%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.