Home › 24 Phillips Street, Greenfield MA 01301 › Analyze

Property Analyzer

24 Phillips Street, Greenfield MA 01301 — $339,000 · 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)$21,252/yr
Cap rate6.3%
GRM7.8
Loan amount$254,250
Mortgage (P&I)$1,692/mo
Annual cash flow$954
Cash-on-cash return1.1%
DSCR1.05

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

← Back to listing