Home › 16-18 Daniel St, Springfield MA 01151 › Analyze

Property Analyzer

16-18 Daniel St, Springfield MA 01151 — $359,900 · 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)$15,730/yr
Cap rate4.4%
GRM10.3
Loan amount$269,925
Mortgage (P&I)$1,796/mo
Annual cash flow$-5,820
Cash-on-cash return-6.5%
DSCR0.73

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

← Back to listing