Home › 30-32 Sydney Ave, Holyoke MA 01040 › Analyze

Property Analyzer

30-32 Sydney Ave, Holyoke MA 01040 — $389,000 · 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)$13,042/yr
Cap rate3.4%
GRM12.5
Loan amount$291,750
Mortgage (P&I)$1,941/mo
Annual cash flow$-10,250
Cash-on-cash return-10.5%
DSCR0.56

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

← Back to listing