Home › 1705-1707 Northampton Street, Holyoke MA 01040 › Analyze

Property Analyzer

1705-1707 Northampton Street, Holyoke MA 01040 — $649,900 · 2 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$8,867/yr
Cap rate1.4%
GRM20.8
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Annual cash flow$-30,047
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing