Home › 129-131 Liberty Street, North Adams MA 01247 › Analyze

Property Analyzer

129-131 Liberty Street, North Adams MA 01247 — $300,000 · 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)$48,552/yr
Cap rate16.2%
GRM3.5
Loan amount$225,000
Mortgage (P&I)$1,497/mo
Annual cash flow$30,589
Cash-on-cash return40.8%
DSCR2.70

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

← Back to listing