Home › 38 Byers St, Springfield MA 01105 › Analyze

Property Analyzer

38 Byers St, Springfield MA 01105 — $439,000 · 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)$25,210/yr
Cap rate5.7%
GRM8.4
Loan amount$329,250
Mortgage (P&I)$2,191/mo
Annual cash flow$-1,077
Cash-on-cash return-1.0%
DSCR0.96

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

← Back to listing