Home › 351 Bridge St, Northampton MA 01060 › Analyze

Property Analyzer

351 Bridge St, Northampton MA 01060 — $575,500 · 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)$17,468/yr
Cap rate3.0%
GRM13.3
Loan amount$431,625
Mortgage (P&I)$2,872/mo
Annual cash flow$-16,991
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing