Home › 27 Hall St, North Adams MA 01247 › Analyze
Property Analyzer
27 Hall St, North Adams MA 01247 — $59,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Hall St, North Adams MA 01247
$59,900 · 2 units · MLS# 73475425
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%· $14,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$29,821/yr
Cap rate49.8%
GRM1.4
Loan amount$44,925
Mortgage (P&I)$299/mo
Cash invested (down + CapEx)$14,975
Annual cash flow$26,234
Cash-on-cash return175.2%
DSCR8.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.