Home › 37-39 Wilmont St, Springfield MA 01108 › Analyze

Property Analyzer

37-39 Wilmont St, Springfield MA 01108 — $485,000 · 3 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: $4,350 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$52,200/yr
Net operating income (NOI)$24,474/yr
Cap rate5.0%
GRM9.3
Loan amount$363,750
Mortgage (P&I)$2,420/mo
Annual cash flow$-4,567
Cash-on-cash return-3.8%
DSCR0.84

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

← Back to listing