Home › 223 Elm, Holyoke MA 01040 › Analyze

Property Analyzer

223 Elm, Holyoke MA 01040 — $190,000 · 4 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: $5,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$62,400/yr
Net operating income (NOI)$35,492/yr
Cap rate18.7%
GRM3.0
Loan amount$142,500
Mortgage (P&I)$948/mo
Annual cash flow$24,115
Cash-on-cash return50.8%
DSCR3.12

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

← Back to listing