Home › 18 Wendell Pl, Springfield MA 01105 › Analyze

Property Analyzer

18 Wendell Pl, Springfield MA 01105 — $449,900 · 3 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: $4,350 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,200/yr
Net operating income (NOI)$25,035/yr
Cap rate5.6%
GRM8.6
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Annual cash flow$-1,904
Cash-on-cash return-1.7%
DSCR0.93

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

← Back to listing