Home › 1705-1707 Northampton Street, Holyoke MA 01040 › Analyze
Property Analyzer
1705-1707 Northampton Street, Holyoke MA 01040 — $649,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1705-1707 Northampton Street, Holyoke MA 01040
$649,900 · 2 units · MLS# 73503498
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $162,475 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$11,831/yr
Cap rate1.8%
GRM20.8
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Cash invested (down + CapEx)$162,475
Annual cash flow$-27,083
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.