Home › 162 Woodlawn Ave, Pittsfield MA 01201 › Analyze
Property Analyzer
162 Woodlawn Ave, Pittsfield MA 01201 — $1,500,000 · 18 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
162 Woodlawn Ave, Pittsfield MA 01201
$1,500,000 · 18 units · MLS# 73492487
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $21,600 (18 units)
Acquisition & financing (one-time)
Down payment%· $375,000 down
Operating (recurring)
Results
Gross scheduled income$259,200/yr
Net operating income (NOI)$160,680/yr
Cap rate10.7%
GRM5.8
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Cash invested (down + CapEx)$375,000
Annual cash flow$70,864
Cash-on-cash return18.9%
DSCR1.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.