Home › 337 Parker St, Springfield MA 01129 › Analyze

Property Analyzer

337 Parker St, Springfield MA 01129 — $199,000 · 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)$18,305/yr
Cap rate9.2%
GRM5.7
Loan amount$149,250
Mortgage (P&I)$993/mo
Annual cash flow$6,389
Cash-on-cash return12.8%
DSCR1.54

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

← Back to listing