Home › 41-43 North Main, Northampton MA 01062 › Analyze
Property Analyzer
41-43 North Main, Northampton MA 01062 — $799,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
41-43 North Main, Northampton MA 01062
$799,000 · 4 units · MLS# 73518503
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%· $199,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$48,776/yr
Cap rate6.1%
GRM9.2
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Cash invested (down + CapEx)$199,750
Annual cash flow$934
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.