Home › 117-119 Draper St, Springfield MA 01108 › Analyze

Property Analyzer

117-119 Draper St, Springfield MA 01108 — $415,000 · 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)$14,849/yr
Cap rate3.6%
GRM11.9
Loan amount$311,250
Mortgage (P&I)$2,071/mo
Annual cash flow$-10,000
Cash-on-cash return-9.6%
DSCR0.60

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

← Back to listing