Home › 1-23 Eastern Ave, Northampton MA 01060 › Analyze

Property Analyzer

1-23 Eastern Ave, Northampton MA 01060 — $2,950,000 · 12 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 (12 units)

Assumptions (edit anything)

Results

Gross scheduled income$259,200/yr
Net operating income (NOI)$112,856/yr
Cap rate3.8%
GRM11.4
Loan amount$2,212,500
Mortgage (P&I)$14,720/mo
Annual cash flow$-63,782
Cash-on-cash return-8.6%
DSCR0.64

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

← Back to listing