Home › 37 Cleveland Street, Greenfield MA 01301 › Analyze
Property Analyzer
37 Cleveland Street, Greenfield MA 01301 — $274,500 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
37 Cleveland Street, Greenfield MA 01301
$274,500 · 2 units · MLS# 73472321
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $68,625 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$26,388/yr
Cap rate9.6%
GRM6.4
Loan amount$205,875
Mortgage (P&I)$1,370/mo
Cash invested (down + CapEx)$68,625
Annual cash flow$9,952
Cash-on-cash return14.5%
DSCR1.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.