Home › 103 Brown Avenue, Holyoke MA 01040 › Analyze

Property Analyzer

103 Brown Avenue, Holyoke MA 01040 — $314,900 · 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)$14,227/yr
Cap rate4.5%
GRM10.1
Loan amount$236,175
Mortgage (P&I)$1,571/mo
Annual cash flow$-4,628
Cash-on-cash return-5.9%
DSCR0.75

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

← Back to listing