Home › 162 Woodlawn Ave, Pittsfield MA 01201 › Analyze

Property Analyzer

162 Woodlawn Ave, Pittsfield MA 01201 — $1,500,000 · 18 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: $21,600 (18 units)

Assumptions (edit anything)

Results

Gross scheduled income$259,200/yr
Net operating income (NOI)$136,056/yr
Cap rate9.1%
GRM5.8
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Annual cash flow$46,240
Cash-on-cash return12.3%
DSCR1.51

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

← Back to listing