Home › 1825 Northampton Street, Holyoke MA 01040 › Analyze

Property Analyzer

1825 Northampton Street, Holyoke MA 01040 — $535,000 · 5 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: $6,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$78,000/yr
Net operating income (NOI)$39,605/yr
Cap rate7.4%
GRM6.9
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Annual cash flow$7,571
Cash-on-cash return5.7%
DSCR1.24

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

← Back to listing