Home › 19-21 Wedgewood Cir, Springfield MA 01129 › Analyze

Property Analyzer

19-21 Wedgewood Cir, Springfield MA 01129 — $399,000 · 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)$15,105/yr
Cap rate3.8%
GRM11.5
Loan amount$299,250
Mortgage (P&I)$1,991/mo
Annual cash flow$-8,786
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing