Property Analyzer
15-24 Paquette Ave & 142-144 West St, Northampton MA 01060 — $2,495,000 · 11 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-24 Paquette Ave & 142-144 West St, Northampton MA 01060
$2,495,000 · 11 units · MLS# 73527390
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,800 (11 units)
Acquisition & financing (one-time)
Down payment%· $623,750 down
Operating (recurring)
Results
Gross scheduled income$237,600/yr
Net operating income (NOI)$129,370/yr
Cap rate5.2%
GRM10.5
Loan amount$1,871,250
Mortgage (P&I)$12,449/mo
Cash invested (down + CapEx)$623,750
Annual cash flow$-20,024
Cash-on-cash return-3.2%
DSCR0.87
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.