Home › 120-122 East Alvord Street, Springfield MA 01108 › Analyze

Property Analyzer

120-122 East Alvord Street, Springfield MA 01108 — $390,000 · 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)$15,249/yr
Cap rate3.9%
GRM11.2
Loan amount$292,500
Mortgage (P&I)$1,946/mo
Annual cash flow$-8,103
Cash-on-cash return-8.3%
DSCR0.65

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

← Back to listing