Boston Investing | Listings

76 Maple St, Northampton MA 01062 — $4,175,000 · 21 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/moUnit 11$/moUnit 12$/moUnit 13$/moUnit 14$/moUnit 15$/moUnit 16$/moUnit 17$/moUnit 18$/moUnit 19$/moUnit 20$/moUnit 21$/mo

Total monthly rent: $37,800 (21 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $1,043,750 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$453,600/yr

Net operating income (NOI)$256,390/yr

Cap rate6.1%

GRM9.2

Loan amount$3,131,250

Mortgage (P&I)$20,832/mo

Cash invested (down + CapEx)$1,043,750

Annual cash flow$6,403

Cash-on-cash return0.6%

DSCR1.03

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer

76 Maple St, Northampton MA 01062

Rent roll (per unit)

Acquisition & financing (one-time)

Operating (recurring)

Results