Home › 58 Front St, Northampton MA 01053 › Analyze

Property Analyzer

58 Front St, Northampton MA 01053 — $1,220,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$20,494/yr
Cap rate1.7%
GRM18.8
Loan amount$915,000
Mortgage (P&I)$6,088/mo
Annual cash flow$-52,556
Cash-on-cash return-17.2%
DSCR0.28

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

← Back to listing