Home › 244 Main St, Northampton MA 01060 › Analyze

Property Analyzer

244 Main St, Northampton MA 01060 — $1,990,000 · 9 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: $16,200 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$194,400/yr
Net operating income (NOI)$88,202/yr
Cap rate4.4%
GRM10.2
Loan amount$1,492,500
Mortgage (P&I)$9,930/mo
Annual cash flow$-30,954
Cash-on-cash return-6.2%
DSCR0.74

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

← Back to listing