Home › 32 Margerie St, Westfield MA 01085 › Analyze

Property Analyzer

32 Margerie St, Westfield MA 01085 — $230,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$22,996/yr
Cap rate10.0%
GRM5.3
Loan amount$172,500
Mortgage (P&I)$1,148/mo
Annual cash flow$9,224
Cash-on-cash return16.0%
DSCR1.67

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

← Back to listing