Home › 15-24 Paquette Ave & 142-144 West St, Northampton MA 01060 › Analyze

Property Analyzer

15-24 Paquette Ave & 142-144 West St, Northampton MA 01060 — $2,495,000 · 11 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: $19,800 (11 units)

Assumptions (edit anything)

Results

Gross scheduled income$237,600/yr
Net operating income (NOI)$106,798/yr
Cap rate4.3%
GRM10.5
Loan amount$1,871,250
Mortgage (P&I)$12,449/mo
Annual cash flow$-42,596
Cash-on-cash return-6.8%
DSCR0.71

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

← Back to listing