Home › 236-240 Locust St, Springfield MA 01108 › Analyze

Property Analyzer

236-240 Locust St, Springfield MA 01108 — $1,725,000 · 16 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: $23,200 (16 units)

Assumptions (edit anything)

Results

Gross scheduled income$278,400/yr
Net operating income (NOI)$144,312/yr
Cap rate8.4%
GRM6.2
Loan amount$1,293,750
Mortgage (P&I)$8,607/mo
Annual cash flow$41,024
Cash-on-cash return9.5%
DSCR1.40

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

← Back to listing