Home › 109 College St, South Hadley MA 01075 › Analyze

Property Analyzer

109 College St, South Hadley MA 01075 — $710,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$55,330/yr
Cap rate7.8%
GRM6.6
Loan amount$532,500
Mortgage (P&I)$3,543/mo
Annual cash flow$12,817
Cash-on-cash return7.2%
DSCR1.30

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

← Back to listing