Home › 17-19 Bracewell Ave, North Adams MA 01247 › Analyze

Property Analyzer

17-19 Bracewell Ave, North Adams MA 01247 — $149,900 · 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)$24,277/yr
Cap rate16.2%
GRM3.5
Loan amount$112,425
Mortgage (P&I)$748/mo
Annual cash flow$15,301
Cash-on-cash return40.8%
DSCR2.70

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

← Back to listing