Home › 50-52 Balis St, Springfield MA 01109 › Analyze

Property Analyzer

50-52 Balis St, Springfield MA 01109 — $409,900 · 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)$14,930/yr
Cap rate3.6%
GRM11.8
Loan amount$307,425
Mortgage (P&I)$2,045/mo
Annual cash flow$-9,614
Cash-on-cash return-9.4%
DSCR0.61

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

← Back to listing