Home › 222-224 Main St, Springfield MA 01151 › Analyze

Property Analyzer

222-224 Main St, Springfield MA 01151 — $279,991 · 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)$17,009/yr
Cap rate6.1%
GRM8.0
Loan amount$209,993
Mortgage (P&I)$1,397/mo
Annual cash flow$244
Cash-on-cash return0.3%
DSCR1.01

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

← Back to listing