Home › 301-303 Linden St, Holyoke MA 01040 › Analyze

Property Analyzer

301-303 Linden St, Holyoke MA 01040 — $385,000 · 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: $3,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$46,800/yr
Net operating income (NOI)$22,739/yr
Cap rate5.9%
GRM8.2
Loan amount$288,750
Mortgage (P&I)$1,921/mo
Annual cash flow$-314
Cash-on-cash return-0.3%
DSCR0.99

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

← Back to listing