Home › 14-16 Wolcott St, Springfield MA 01104 › Analyze

Property Analyzer

14-16 Wolcott St, Springfield MA 01104 — $399,999 · 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)$15,089/yr
Cap rate3.8%
GRM11.5
Loan amount$299,999
Mortgage (P&I)$1,996/mo
Annual cash flow$-8,862
Cash-on-cash return-8.9%
DSCR0.63

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

← Back to listing