Home › 704-708 Sumner Avenue, Springfield MA 01108 › Analyze

Property Analyzer

704-708 Sumner Avenue, Springfield MA 01108 — $499,900 · 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)$13,490/yr
Cap rate2.7%
GRM14.4
Loan amount$374,925
Mortgage (P&I)$2,494/mo
Annual cash flow$-16,443
Cash-on-cash return-13.2%
DSCR0.45

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

← Back to listing