Home › 30 Mohawk Trl, Greenfield MA 01301 › Analyze
Property Analyzer
30 Mohawk Trl, Greenfield MA 01301 — $350,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Mohawk Trl, Greenfield MA 01301
$350,000 · 3 units · MLS# 73511272
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $87,500 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$40,570/yr
Cap rate11.6%
GRM5.4
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Cash invested (down + CapEx)$87,500
Annual cash flow$19,613
Cash-on-cash return22.4%
DSCR1.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.