Home › 199 Eastern Ave, Springfield MA 01109 › Analyze

Property Analyzer

199 Eastern Ave, Springfield MA 01109 — $469,900 · 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)$13,970/yr
Cap rate3.0%
GRM13.5
Loan amount$352,425
Mortgage (P&I)$2,345/mo
Annual cash flow$-14,166
Cash-on-cash return-12.1%
DSCR0.50

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

← Back to listing