Home › 201 Main St, Springfield MA 01151 › Analyze

Property Analyzer

201 Main St, Springfield MA 01151 — $475,000 · 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)$24,634/yr
Cap rate5.2%
GRM9.1
Loan amount$356,250
Mortgage (P&I)$2,370/mo
Annual cash flow$-3,808
Cash-on-cash return-3.2%
DSCR0.87

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

← Back to listing