Home › 91 E Park St, Springfield MA 01105 › Analyze

Property Analyzer

91 E Park St, Springfield MA 01105 — $2,150,000 · 17 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: $24,650 (17 units)

Assumptions (edit anything)

Results

Gross scheduled income$295,800/yr
Net operating income (NOI)$148,257/yr
Cap rate6.9%
GRM7.3
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Annual cash flow$19,520
Cash-on-cash return3.6%
DSCR1.15

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

← Back to listing