Home › 100 Meadow St, Westfield MA 01085 › Analyze
Property Analyzer
100 Meadow St, Westfield MA 01085 — $449,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
100 Meadow St, Westfield MA 01085
$449,900 · 2 units · MLS# 73489126
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $112,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,581/yr
Cap rate5.2%
GRM10.4
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Cash invested (down + CapEx)$112,475
Annual cash flow$-3,358
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.