Home › 17 Wallace Pl, Pittsfield MA 01201 › Analyze
Property Analyzer
17 Wallace Pl, Pittsfield MA 01201 — $239,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17 Wallace Pl, Pittsfield MA 01201
$239,900 · 2 units · MLS# 73460510
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%· $59,975 down
Operating (recurring)
Results
Gross scheduled income$28,800/yr
Net operating income (NOI)$16,681/yr
Cap rate7.0%
GRM8.3
Loan amount$179,925
Mortgage (P&I)$1,197/mo
Cash invested (down + CapEx)$59,975
Annual cash flow$2,316
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.