Home › 46-48 Kent Rd, Springfield MA 01129 › Analyze

Property Analyzer

46-48 Kent Rd, Springfield MA 01129 — $520,000 · 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: $2,900 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$34,800/yr
Net operating income (NOI)$13,169/yr
Cap rate2.5%
GRM14.9
Loan amount$390,000
Mortgage (P&I)$2,595/mo
Annual cash flow$-17,967
Cash-on-cash return-13.8%
DSCR0.42

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

← Back to listing