Home › 32 Margerie St, Westfield MA 01085 › Analyze
Property Analyzer
32 Margerie St, Westfield MA 01085 — $230,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Margerie St, Westfield MA 01085
$230,000 · 2 units · MLS# 73530422
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%· $57,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$27,100/yr
Cap rate11.8%
GRM5.3
Loan amount$172,500
Mortgage (P&I)$1,148/mo
Cash invested (down + CapEx)$57,500
Annual cash flow$13,328
Cash-on-cash return23.2%
DSCR1.97
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.