Home › 346 Federal St, Greenfield MA 01301 › Analyze
Property Analyzer
346 Federal St, Greenfield MA 01301 — $325,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
346 Federal St, Greenfield MA 01301
$325,000 · 2 units · MLS# 73521199
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%· $81,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$25,580/yr
Cap rate7.9%
GRM7.5
Loan amount$243,750
Mortgage (P&I)$1,622/mo
Cash invested (down + CapEx)$81,250
Annual cash flow$6,120
Cash-on-cash return7.5%
DSCR1.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.