Home › 23-25 Prentice St, Springfield MA 01104 › Analyze

Property Analyzer

23-25 Prentice St, Springfield MA 01104 — $408,900 · 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)$14,946/yr
Cap rate3.7%
GRM11.8
Loan amount$306,675
Mortgage (P&I)$2,040/mo
Annual cash flow$-9,538
Cash-on-cash return-9.3%
DSCR0.61

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

← Back to listing