Home › 40 Laurel St, Holyoke MA 01040 › Analyze

Property Analyzer

40 Laurel St, Holyoke MA 01040 — $340,000 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$13,826/yr
Cap rate4.1%
GRM10.9
Loan amount$255,000
Mortgage (P&I)$1,697/mo
Annual cash flow$-6,532
Cash-on-cash return-7.7%
DSCR0.68

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

← Back to listing