Home › 11 Conway St, Greenfield MA 01301 › Analyze

Property Analyzer

11 Conway St, Greenfield MA 01301 — $2,100,000 · 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)$126,456/yr
Cap rate6.0%
GRM8.1
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Annual cash flow$714
Cash-on-cash return0.1%
DSCR1.01

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

← Back to listing