Home › 13 Hampden St, Westfield MA 01085 › Analyze
Property Analyzer
13 Hampden St, Westfield MA 01085 — $375,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
13 Hampden St, Westfield MA 01085
$375,000 · 2 units · MLS# 73528695
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%· $93,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,780/yr
Cap rate6.6%
GRM8.7
Loan amount$281,250
Mortgage (P&I)$1,871/mo
Cash invested (down + CapEx)$93,750
Annual cash flow$2,326
Cash-on-cash return2.5%
DSCR1.10
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.