Home › 19 Trumbull Rd, Northampton MA 01060 › Analyze

Property Analyzer

19 Trumbull Rd, Northampton MA 01060 — $749,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$28,030/yr
Cap rate3.7%
GRM11.6
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Annual cash flow$-16,818
Cash-on-cash return-9.0%
DSCR0.62

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

← Back to listing