Home › 351 Bridge St, Northampton MA 01060 › Analyze
Property Analyzer
351 Bridge St, Northampton MA 01060 — $575,500 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
351 Bridge St, Northampton MA 01060
$575,500 · 2 units · MLS# 73519449
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%· $143,875 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,572/yr
Cap rate3.7%
GRM13.3
Loan amount$431,625
Mortgage (P&I)$2,872/mo
Cash invested (down + CapEx)$143,875
Annual cash flow$-12,887
Cash-on-cash return-9.0%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.