Home › 32 Wendell Pl, Springfield MA 01105 › Analyze

Property Analyzer

32 Wendell Pl, Springfield MA 01105 — $339,000 · 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)$16,065/yr
Cap rate4.7%
GRM9.7
Loan amount$254,250
Mortgage (P&I)$1,692/mo
Annual cash flow$-4,233
Cash-on-cash return-5.0%
DSCR0.79

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

← Back to listing