Home › 99-101 High St, Holyoke MA 01040 › Analyze

Property Analyzer

99-101 High St, Holyoke MA 01040 — $350,000 · 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: $3,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$46,800/yr
Net operating income (NOI)$23,299/yr
Cap rate6.7%
GRM7.5
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Annual cash flow$2,342
Cash-on-cash return2.7%
DSCR1.11

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

← Back to listing