Home › 13 Canal St, South Hadley MA 01075 › Analyze
Property Analyzer
13 Canal St, South Hadley MA 01075 — $625,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
13 Canal St, South Hadley MA 01075
$625,000 · 4 units · MLS# 73526184
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $156,250 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$51,560/yr
Cap rate8.2%
GRM7.2
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Cash invested (down + CapEx)$156,250
Annual cash flow$14,137
Cash-on-cash return9.0%
DSCR1.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.