Home › 2143-2145 Northampton St, Holyoke MA 01040 › Analyze
Property Analyzer
2143-2145 Northampton St, Holyoke MA 01040 — $499,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2143-2145 Northampton St, Holyoke MA 01040
$499,000 · 2 units · MLS# 73519904
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $124,750 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$14,246/yr
Cap rate2.9%
GRM16.0
Loan amount$374,250
Mortgage (P&I)$2,490/mo
Cash invested (down + CapEx)$124,750
Annual cash flow$-15,633
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.