Home › 41-43 North Main, Northampton MA 01062 › Analyze

Property Analyzer

41-43 North Main, Northampton MA 01062 — $799,000 · 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)$40,568/yr
Cap rate5.1%
GRM9.2
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Annual cash flow$-7,274
Cash-on-cash return-3.6%
DSCR0.85

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

← Back to listing