Home › 86 W Main St, North Adams MA 01247 › Analyze
Property Analyzer
86 W Main St, North Adams MA 01247 — $299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
86 W Main St, North Adams MA 01247
$299,000 · 3 units · MLS# 73521202
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%· $74,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$41,386/yr
Cap rate13.8%
GRM4.6
Loan amount$224,250
Mortgage (P&I)$1,492/mo
Cash invested (down + CapEx)$74,750
Annual cash flow$23,483
Cash-on-cash return31.4%
DSCR2.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.