Home › 117 N Main St, Deerfield MA 01373 › Analyze

Property Analyzer

117 N Main St, Deerfield MA 01373 — $384,900 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$20,517/yr
Cap rate5.3%
GRM8.9
Loan amount$288,675
Mortgage (P&I)$1,921/mo
Annual cash flow$-2,530
Cash-on-cash return-2.6%
DSCR0.89

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

← Back to listing