Home › 151 Pantry Road, Hatfield MA 01035 › Analyze

Property Analyzer

151 Pantry Road, Hatfield MA 01035 — $459,900 · 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)$19,317/yr
Cap rate4.2%
GRM10.6
Loan amount$344,925
Mortgage (P&I)$2,295/mo
Annual cash flow$-8,221
Cash-on-cash return-7.1%
DSCR0.70

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

← Back to listing