Home › 37 Cleveland Street, Greenfield MA 01301 › Analyze

Property Analyzer

37 Cleveland Street, Greenfield MA 01301 — $274,500 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$22,284/yr
Cap rate8.1%
GRM6.4
Loan amount$205,875
Mortgage (P&I)$1,370/mo
Annual cash flow$5,848
Cash-on-cash return8.5%
DSCR1.36

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

← Back to listing