Home › 85-91 School St, Greenfield MA 01301 › Analyze

Property Analyzer

85-91 School St, Greenfield MA 01301 — $975,000 · 10 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: $18,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$216,000/yr
Net operating income (NOI)$117,780/yr
Cap rate12.1%
GRM4.5
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$59,400
Cash-on-cash return24.4%
DSCR2.02

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

← Back to listing