Home › 76 Maple St, Northampton MA 01062 › Analyze

Property Analyzer

76 Maple St, Northampton MA 01062 — $4,175,000 · 21 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: $37,800 (21 units)

Assumptions (edit anything)

Results

Gross scheduled income$453,600/yr
Net operating income (NOI)$213,298/yr
Cap rate5.1%
GRM9.2
Loan amount$3,131,250
Mortgage (P&I)$20,832/mo
Annual cash flow$-36,689
Cash-on-cash return-3.5%
DSCR0.85

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

← Back to listing