Home › 108 Marble St, Springfield MA 01105 › Analyze

Property Analyzer

108 Marble St, Springfield MA 01105 — $425,000 · 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: $2,900 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$34,800/yr
Net operating income (NOI)$14,689/yr
Cap rate3.5%
GRM12.2
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Annual cash flow$-10,759
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing