Home › 205 Elm St, Westfield MA 01085 › Analyze
Property Analyzer
205 Elm St, Westfield MA 01085 — $439,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
205 Elm St, Westfield MA 01085
$439,900 · 3 units · MLS# 73504152
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $109,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$39,131/yr
Cap rate8.9%
GRM6.8
Loan amount$329,925
Mortgage (P&I)$2,195/mo
Cash invested (down + CapEx)$109,975
Annual cash flow$12,791
Cash-on-cash return11.6%
DSCR1.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.