Home › 18 Wendell Pl, Springfield MA 01105 › Analyze
Property Analyzer
18 Wendell Pl, Springfield MA 01105 — $449,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Wendell Pl, Springfield MA 01105
$449,900 · 3 units · MLS# 73517260
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,350 (3 units)
Acquisition & financing (one-time)
Down payment%· $112,475 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$29,994/yr
Cap rate6.7%
GRM8.6
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Cash invested (down + CapEx)$112,475
Annual cash flow$3,055
Cash-on-cash return2.7%
DSCR1.11
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.