Home › 827-831 Armory St, Springfield MA 01107 › Analyze

Property Analyzer

827-831 Armory St, Springfield MA 01107 — $430,000 · 3 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: $4,350 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,200/yr
Net operating income (NOI)$25,354/yr
Cap rate5.9%
GRM8.2
Loan amount$322,500
Mortgage (P&I)$2,146/mo
Annual cash flow$-394
Cash-on-cash return-0.4%
DSCR0.98

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

← Back to listing