Home › 536-538 Union St, Springfield MA 01109 › Analyze

Property Analyzer

536-538 Union St, Springfield MA 01109 — $379,900 · 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)$15,410/yr
Cap rate4.1%
GRM10.9
Loan amount$284,925
Mortgage (P&I)$1,896/mo
Annual cash flow$-7,337
Cash-on-cash return-7.7%
DSCR0.68

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

← Back to listing