Home › 312 South St, Pittsfield MA 01201 › Analyze
Property Analyzer
312 South St, Pittsfield MA 01201 — $419,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
312 South St, Pittsfield MA 01201
$419,000 · 4 units · MLS# 73475695
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (4 units)
Acquisition & financing (one-time)
Down payment%· $104,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$34,336/yr
Cap rate8.2%
GRM7.3
Loan amount$314,250
Mortgage (P&I)$2,091/mo
Cash invested (down + CapEx)$104,750
Annual cash flow$9,247
Cash-on-cash return8.8%
DSCR1.37
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.