Home › 128-130 Woodmont St, Springfield MA 01104 › Analyze

Property Analyzer

128-130 Woodmont St, Springfield MA 01104 — $449,900 · 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)$14,290/yr
Cap rate3.2%
GRM12.9
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Annual cash flow$-12,649
Cash-on-cash return-11.2%
DSCR0.53

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

← Back to listing