Home › 27 Loring St, Springfield MA 01105 › Analyze

Property Analyzer

27 Loring St, Springfield MA 01105 — $569,900 · 4 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: $5,800 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$69,600/yr
Net operating income (NOI)$33,859/yr
Cap rate5.9%
GRM8.2
Loan amount$427,425
Mortgage (P&I)$2,844/mo
Annual cash flow$-265
Cash-on-cash return-0.2%
DSCR0.99

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

← Back to listing