Home › 6 Center Street, South Hadley MA 01075 › Analyze
Property Analyzer
6 Center Street, South Hadley MA 01075 — $398,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Center Street, South Hadley MA 01075
$398,000 · 2 units · MLS# 73514304
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%· $99,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,412/yr
Cap rate6.1%
GRM9.2
Loan amount$298,500
Mortgage (P&I)$1,986/mo
Cash invested (down + CapEx)$99,500
Annual cash flow$581
Cash-on-cash return0.6%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.