Home › 59-61 Conway St, Greenfield MA 01301 › Analyze

Property Analyzer

59-61 Conway St, Greenfield MA 01301 — $179,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$23,812/yr
Cap rate13.3%
GRM4.1
Loan amount$134,250
Mortgage (P&I)$893/mo
Annual cash flow$13,094
Cash-on-cash return29.3%
DSCR2.22

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

← Back to listing