Home › 363 White St, Springfield MA 01108 › Analyze

Property Analyzer

363 White St, Springfield MA 01108 — $299,900 · 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)$16,690/yr
Cap rate5.6%
GRM8.6
Loan amount$224,925
Mortgage (P&I)$1,496/mo
Annual cash flow$-1,267
Cash-on-cash return-1.7%
DSCR0.93

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

← Back to listing