Home › 26-28 Parker St, Springfield MA 01151 › Analyze

Property Analyzer

26-28 Parker St, Springfield MA 01151 — $689,000 · 7 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: $10,150 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$121,800/yr
Net operating income (NOI)$64,188/yr
Cap rate9.3%
GRM5.7
Loan amount$516,750
Mortgage (P&I)$3,438/mo
Annual cash flow$22,932
Cash-on-cash return13.3%
DSCR1.56

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

← Back to listing