Home › 46-48 Milton Street, Springfield MA 01151 › Analyze

Property Analyzer

46-48 Milton Street, Springfield MA 01151 — $385,000 · 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)$15,329/yr
Cap rate4.0%
GRM11.1
Loan amount$288,750
Mortgage (P&I)$1,921/mo
Annual cash flow$-7,724
Cash-on-cash return-8.0%
DSCR0.66

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

← Back to listing