Home › 46 Old Amherst Road, Sunderland MA 01075 › Analyze
Property Analyzer
46 Old Amherst Road, Sunderland MA 01075 — $985,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 Old Amherst Road, Sunderland MA 01075
$985,000 · 4 units · MLS# 73527634
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $246,250 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$45,800/yr
Cap rate4.6%
GRM11.4
Loan amount$738,750
Mortgage (P&I)$4,915/mo
Cash invested (down + CapEx)$246,250
Annual cash flow$-13,179
Cash-on-cash return-5.4%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.