Home › 58 Front St, Northampton MA 01053 › Analyze
Property Analyzer
58 Front St, Northampton MA 01053 — $1,220,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
58 Front St, Northampton MA 01053
$1,220,000 · 3 units · MLS# 73525286
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $305,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$26,650/yr
Cap rate2.2%
GRM18.8
Loan amount$915,000
Mortgage (P&I)$6,088/mo
Cash invested (down + CapEx)$305,000
Annual cash flow$-46,400
Cash-on-cash return-15.2%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.