Home › 86 W Main St, North Adams MA 01247 › Analyze

Property Analyzer

86 W Main St, North Adams MA 01247 — $299,000 · 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)$35,230/yr
Cap rate11.8%
GRM4.6
Loan amount$224,250
Mortgage (P&I)$1,492/mo
Annual cash flow$17,327
Cash-on-cash return23.2%
DSCR1.97

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

← Back to listing