Home › 774-776 Liberty St, Springfield MA 01104 › Analyze

Property Analyzer

774-776 Liberty St, Springfield MA 01104 — $345,000 · 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)$15,969/yr
Cap rate4.6%
GRM9.9
Loan amount$258,750
Mortgage (P&I)$1,721/mo
Annual cash flow$-4,689
Cash-on-cash return-5.4%
DSCR0.77

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

← Back to listing