Home › 56 Liberty St, North Adams MA 01247 › Analyze
Property Analyzer
56 Liberty St, North Adams MA 01247 — $84,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
56 Liberty St, North Adams MA 01247
$84,900 · 2 units · MLS# 73475394
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%· $21,225 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$29,421/yr
Cap rate34.7%
GRM2.0
Loan amount$63,675
Mortgage (P&I)$424/mo
Cash invested (down + CapEx)$21,225
Annual cash flow$24,337
Cash-on-cash return114.7%
DSCR5.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.