Home › 1825 Northampton Street, Holyoke MA 01040 › Analyze
Property Analyzer
1825 Northampton Street, Holyoke MA 01040 — $535,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1825 Northampton Street, Holyoke MA 01040
$535,000 · 5 units · MLS# 73501261
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $133,750 down
Operating (recurring)
Results
Gross scheduled income$78,000/yr
Net operating income (NOI)$47,015/yr
Cap rate8.8%
GRM6.9
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Cash invested (down + CapEx)$133,750
Annual cash flow$14,981
Cash-on-cash return11.2%
DSCR1.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.