Home › 13 Canal St, South Hadley MA 01075 › Analyze

Property Analyzer

13 Canal St, South Hadley MA 01075 — $625,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$43,352/yr
Cap rate6.9%
GRM7.2
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$5,929
Cash-on-cash return3.8%
DSCR1.16

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

← Back to listing