Home › 85-87 Hitchcock St, Holyoke MA 01040 › Analyze

Property Analyzer

85-87 Hitchcock St, Holyoke MA 01040 — $460,000 · 3 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: $3,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$46,800/yr
Net operating income (NOI)$21,539/yr
Cap rate4.7%
GRM9.8
Loan amount$345,000
Mortgage (P&I)$2,295/mo
Annual cash flow$-6,005
Cash-on-cash return-5.2%
DSCR0.78

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

← Back to listing