Home › 228 Belmont Ave, Springfield MA 01108 › Analyze

Property Analyzer

228 Belmont Ave, Springfield MA 01108 — $1,350,000 · 8 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: $11,600 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$139,200/yr
Net operating income (NOI)$64,356/yr
Cap rate4.8%
GRM9.7
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-16,478
Cash-on-cash return-4.9%
DSCR0.80

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

← Back to listing