Home › 12-14 Carver St, Springfield MA 01108 › Analyze

Property Analyzer

12-14 Carver St, Springfield MA 01108 — $465,900 · 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)$14,034/yr
Cap rate3.0%
GRM13.4
Loan amount$349,425
Mortgage (P&I)$2,325/mo
Annual cash flow$-13,863
Cash-on-cash return-11.9%
DSCR0.50

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

← Back to listing