Home › 129-131 Liberty Street, North Adams MA 01247 › Analyze
Property Analyzer
129-131 Liberty Street, North Adams MA 01247 — $300,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
129-131 Liberty Street, North Adams MA 01247
$300,000 · 4 units · MLS# 73516274
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%· $75,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$56,760/yr
Cap rate18.9%
GRM3.5
Loan amount$225,000
Mortgage (P&I)$1,497/mo
Cash invested (down + CapEx)$75,000
Annual cash flow$38,797
Cash-on-cash return51.7%
DSCR3.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.