Home › 36-38 Chapel St, Springfield MA 01109 › Analyze

Property Analyzer

36-38 Chapel St, Springfield MA 01109 — $479,900 · 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)$24,555/yr
Cap rate5.1%
GRM9.2
Loan amount$359,925
Mortgage (P&I)$2,395/mo
Annual cash flow$-4,181
Cash-on-cash return-3.5%
DSCR0.85

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

← Back to listing