Home › 233 Cadwell Road, Pittsfield MA 01201 › Analyze

Property Analyzer

233 Cadwell Road, Pittsfield MA 01201 — $219,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $2,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$28,800/yr
Net operating income (NOI)$14,265/yr
Cap rate6.5%
GRM7.6
Loan amount$164,925
Mortgage (P&I)$1,097/mo
Annual cash flow$1,098
Cash-on-cash return2.0%
DSCR1.08

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing