Home › 233 Cadwell Road, Pittsfield MA 01201 › Analyze
Property Analyzer
233 Cadwell Road, Pittsfield MA 01201 — $219,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
233 Cadwell Road, Pittsfield MA 01201
$219,900 · 2 units · MLS# 73484293
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $54,975 down
Operating (recurring)
Results
Gross scheduled income$28,800/yr
Net operating income (NOI)$17,001/yr
Cap rate7.7%
GRM7.6
Loan amount$164,925
Mortgage (P&I)$1,097/mo
Cash invested (down + CapEx)$54,975
Annual cash flow$3,834
Cash-on-cash return7.0%
DSCR1.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.