Home › 128 West St, Hadley MA 01035 › Analyze
Property Analyzer
128 West St, Hadley MA 01035 — $725,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
128 West St, Hadley MA 01035
$725,000 · 2 units · MLS# 73490505
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%· $181,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,180/yr
Cap rate2.6%
GRM16.8
Loan amount$543,750
Mortgage (P&I)$3,618/mo
Cash invested (down + CapEx)$181,250
Annual cash flow$-24,231
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.