Home › 64-66 Pleasant St, Easthampton MA 01027 › Analyze

Property Analyzer

64-66 Pleasant St, Easthampton MA 01027 — $995,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$64,108/yr
Cap rate6.4%
GRM7.7
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$4,530
Cash-on-cash return1.8%
DSCR1.08

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

← Back to listing