Home › 117 N Main St, Deerfield MA 01373 › Analyze
Property Analyzer
117 N Main St, Deerfield MA 01373 — $384,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
117 N Main St, Deerfield MA 01373
$384,900 · 2 units · MLS# 73506399
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%· $96,225 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,621/yr
Cap rate6.4%
GRM8.9
Loan amount$288,675
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,225
Annual cash flow$1,574
Cash-on-cash return1.6%
DSCR1.07
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.