Home › 275-285 Suffolk St, Holyoke MA 01040 › Analyze

Property Analyzer

275-285 Suffolk St, Holyoke MA 01040 — $1,500,000 · 15 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: $19,500 (15 units)

Assumptions (edit anything)

Results

Gross scheduled income$234,000/yr
Net operating income (NOI)$120,495/yr
Cap rate8.0%
GRM6.4
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Annual cash flow$30,679
Cash-on-cash return8.2%
DSCR1.34

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

← Back to listing