Home › 17 Adams St, Easthampton MA 01027 › Analyze
Property Analyzer
17 Adams St, Easthampton MA 01027 — $1,195,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17 Adams St, Easthampton MA 01027
$1,195,000 · 8 units · MLS# 73503750
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $298,750 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$104,000/yr
Cap rate8.7%
GRM6.9
Loan amount$896,250
Mortgage (P&I)$5,963/mo
Cash invested (down + CapEx)$298,750
Annual cash flow$32,447
Cash-on-cash return10.9%
DSCR1.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.