Home › 120-122 Central St, Springfield MA 01105 › Analyze

Property Analyzer

120-122 Central St, Springfield MA 01105 — $2,050,000 · 16 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: $23,200 (16 units)

Assumptions (edit anything)

Results

Gross scheduled income$278,400/yr
Net operating income (NOI)$139,112/yr
Cap rate6.8%
GRM7.4
Loan amount$1,537,500
Mortgage (P&I)$10,229/mo
Annual cash flow$16,364
Cash-on-cash return3.2%
DSCR1.13

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

← Back to listing