Home › 107 Williams St, Northampton MA 01060 › Analyze

Property Analyzer

107 Williams St, Northampton MA 01060 — $1,700,000 · 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)$12,814/yr
Cap rate0.8%
GRM26.2
Loan amount$1,275,000
Mortgage (P&I)$8,483/mo
Annual cash flow$-88,977
Cash-on-cash return-20.9%
DSCR0.13

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

← Back to listing