Home › 570-582 Main St, Springfield MA 01119 › Analyze

Property Analyzer

570-582 Main St, Springfield MA 01119 — $750,000 · 9 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: $13,050 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$156,600/yr
Net operating income (NOI)$84,701/yr
Cap rate11.3%
GRM4.8
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Annual cash flow$39,793
Cash-on-cash return21.2%
DSCR1.89

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

← Back to listing