Home › 59-61 Conway St, Greenfield MA 01301 › Analyze
Property Analyzer
59-61 Conway St, Greenfield MA 01301 — $179,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
59-61 Conway St, Greenfield MA 01301
$179,000 · 2 units · MLS# 73426119
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%· $44,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$27,916/yr
Cap rate15.6%
GRM4.1
Loan amount$134,250
Mortgage (P&I)$893/mo
Cash invested (down + CapEx)$44,750
Annual cash flow$17,198
Cash-on-cash return38.4%
DSCR2.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.