Home › 13 Hampden St, Westfield MA 01085 › Analyze

Property Analyzer

13 Hampden St, Westfield MA 01085 — $375,000 · 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)$20,676/yr
Cap rate5.5%
GRM8.7
Loan amount$281,250
Mortgage (P&I)$1,871/mo
Annual cash flow$-1,778
Cash-on-cash return-1.9%
DSCR0.92

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

← Back to listing