Home › 27 Hall St, North Adams MA 01247 › Analyze

Property Analyzer

27 Hall St, North Adams MA 01247 — $59,900 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$25,717/yr
Cap rate42.9%
GRM1.4
Loan amount$44,925
Mortgage (P&I)$299/mo
Annual cash flow$22,130
Cash-on-cash return147.8%
DSCR7.17

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

← Back to listing