Boston Investing | Listings

2 Water St, Greenfield MA 01301 — $250,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$43,200/yr

Net operating income (NOI)$22,676/yr

Cap rate9.1%

GRM5.8

Loan amount$187,500

Mortgage (P&I)$1,247/mo

Annual cash flow$7,707

Cash-on-cash return12.3%

DSCR1.51

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

Property Analyzer