Home › 2143-2145 Northampton St, Holyoke MA 01040 › Analyze

Property Analyzer

2143-2145 Northampton St, Holyoke MA 01040 — $499,000 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$11,282/yr
Cap rate2.3%
GRM16.0
Loan amount$374,250
Mortgage (P&I)$2,490/mo
Annual cash flow$-18,597
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing