Home › 78 Lyman Rd, Northampton MA 01060 › Analyze
Property Analyzer
78 Lyman Rd, Northampton MA 01060 — $700,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
78 Lyman Rd, Northampton MA 01060
$700,000 · 2 units · MLS# 73530096
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%· $175,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,580/yr
Cap rate2.8%
GRM16.2
Loan amount$525,000
Mortgage (P&I)$3,493/mo
Cash invested (down + CapEx)$175,000
Annual cash flow$-22,334
Cash-on-cash return-12.8%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.