Home › 632 S East, Holyoke MA 01040 › Analyze

Property Analyzer

632 S East, Holyoke MA 01040 — $1,100,000 · 8 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: $10,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$124,800/yr
Net operating income (NOI)$59,464/yr
Cap rate5.4%
GRM8.8
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-6,401
Cash-on-cash return-2.3%
DSCR0.90

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

← Back to listing