Home › 312 South St, Pittsfield MA 01201 › Analyze

Property Analyzer

312 South St, Pittsfield MA 01201 — $419,000 · 4 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: $4,800 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$28,864/yr
Cap rate6.9%
GRM7.3
Loan amount$314,250
Mortgage (P&I)$2,091/mo
Annual cash flow$3,775
Cash-on-cash return3.6%
DSCR1.15

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

← Back to listing