Home › 17 Adams St, Easthampton MA 01027 › Analyze

Property Analyzer

17 Adams St, Easthampton MA 01027 — $1,195,000 · 8 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: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$87,584/yr
Cap rate7.3%
GRM6.9
Loan amount$896,250
Mortgage (P&I)$5,963/mo
Annual cash flow$16,031
Cash-on-cash return5.4%
DSCR1.22

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

← Back to listing