Home › 540-542 Union St, Springfield MA 01109 › Analyze
Property Analyzer
540-542 Union St, Springfield MA 01109 — $369,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
540-542 Union St, Springfield MA 01109
$369,900 · 2 units · MLS# 73498760
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%· $92,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,876/yr
Cap rate5.1%
GRM10.6
Loan amount$277,425
Mortgage (P&I)$1,846/mo
Cash invested (down + CapEx)$92,475
Annual cash flow$-3,273
Cash-on-cash return-3.5%
DSCR0.85
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.