Home › 179-183 Walnut Street, Holyoke MA 01040 › Analyze

Property Analyzer

179-183 Walnut Street, Holyoke MA 01040 — $749,900 · 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: $3,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$46,800/yr
Net operating income (NOI)$16,900/yr
Cap rate2.3%
GRM16.0
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Annual cash flow$-28,002
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing