Home › 64-66 Pleasant St, Easthampton MA 01027 › Analyze
Property Analyzer
64-66 Pleasant St, Easthampton MA 01027 — $995,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64-66 Pleasant St, Easthampton MA 01027
$995,000 · 6 units · MLS# 73504629
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $248,750 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$76,420/yr
Cap rate7.7%
GRM7.7
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Cash invested (down + CapEx)$248,750
Annual cash flow$16,842
Cash-on-cash return6.8%
DSCR1.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.