Home › 30 Mohawk Trl, Greenfield MA 01301 › Analyze

Property Analyzer

30 Mohawk Trl, Greenfield MA 01301 — $350,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$34,414/yr
Cap rate9.8%
GRM5.4
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Annual cash flow$13,457
Cash-on-cash return15.4%
DSCR1.64

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

← Back to listing