Home › 32 Wendell Pl, Springfield MA 01105 › Analyze
Property Analyzer
32 Wendell Pl, Springfield MA 01105 — $339,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Wendell Pl, Springfield MA 01105
$339,000 · 2 units · MLS# 73467711
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,900 (2 units)
Acquisition & financing (one-time)
Down payment%· $84,750 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$19,371/yr
Cap rate5.7%
GRM9.7
Loan amount$254,250
Mortgage (P&I)$1,692/mo
Cash invested (down + CapEx)$84,750
Annual cash flow$-927
Cash-on-cash return-1.1%
DSCR0.95
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.