Investment Analysis — 124 College Street #2

South Hadley, MA 01075

Based on HUD Small Area Fair Market Rent for Amherst Town-Northampton, MA MSA, a 1-bedroom in 01075 carries an estimated $1,480/mo in gross rent — about a 2.24% cap rate and $5,927/yr in estimated NOI at the $265,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

936

Style

Condominium

Built

1982

Just refreshed for the next owner. This Stylish and efficient one bedroom unit at "The Mill" has a water front view of Stoney Brook. In the main living space enjoy views of the waterway below with large windows parquet floor and exposed brick. The private entrance has an adjacent common seating area for outside enjoyment. Recent upgrades include a new heat pump and hot water heater in 2021and the entire unit has recently been freshly painted.This unit also has its own one garage with additional storage space. The location is just below Mt.Holyoke College and the Village Commons offers easy accessibility to local shops and restaurants and only a short drive to Amherst.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.