Home › 13 Munroe St, Northampton MA 01060 › Analyze

Property Analyzer

13 Munroe St, Northampton MA 01060 — $1,425,000 · 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)$43,890/yr
Cap rate3.1%
GRM13.2
Loan amount$1,068,750
Mortgage (P&I)$7,110/mo
Annual cash flow$-41,435
Cash-on-cash return-11.6%
DSCR0.51

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

← Back to listing