Home › 51 View St, Holyoke MA 01040 › Analyze

Property Analyzer

51 View St, Holyoke MA 01040 — $429,900 · 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)$12,387/yr
Cap rate2.9%
GRM13.8
Loan amount$322,425
Mortgage (P&I)$2,145/mo
Annual cash flow$-13,354
Cash-on-cash return-12.4%
DSCR0.48

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

← Back to listing