Home › 9 Suttons Way, Edgartown MA 02539 › Analyze
Property Analyzer
9 Suttons Way, Edgartown MA 02539 — $7,999,000 · 0 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Suttons Way, Edgartown MA 02539
$7,999,000 · 2 units · MLS# 73527262
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%· $1,999,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$-97,204/yr
Cap rate-1.2%
GRM185.2
Loan amount$5,999,250
Mortgage (P&I)$39,913/mo
Cash invested (down + CapEx)$1,999,750
Annual cash flow$-576,162
Cash-on-cash return-28.8%
DSCR-0.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.