Home › 13 Munroe St, Northampton MA 01060 › Analyze
Property Analyzer
13 Munroe St, Northampton MA 01060 — $1,425,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
13 Munroe St, Northampton MA 01060
$1,425,000 · 5 units · MLS# 73523983
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $356,250 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$54,150/yr
Cap rate3.8%
GRM13.2
Loan amount$1,068,750
Mortgage (P&I)$7,110/mo
Cash invested (down + CapEx)$356,250
Annual cash flow$-31,175
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.