Home › 20 Sprague St, West Springfield MA 01089 › Analyze

Property Analyzer

20 Sprague St, West Springfield MA 01089 — $584,900 · 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: $4,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$21,763/yr
Cap rate3.7%
GRM11.6
Loan amount$438,675
Mortgage (P&I)$2,919/mo
Annual cash flow$-13,259
Cash-on-cash return-9.1%
DSCR0.62

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

← Back to listing