Home › 115-117 Northampton Ave, Springfield MA 01109 › Analyze
Property Analyzer
115-117 Northampton Ave, Springfield MA 01109 — $415,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
115-117 Northampton Ave, Springfield MA 01109
$415,900 · 2 units · MLS# 73490074
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%· $103,975 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,140/yr
Cap rate4.4%
GRM12.0
Loan amount$311,925
Mortgage (P&I)$2,075/mo
Cash invested (down + CapEx)$103,975
Annual cash flow$-6,763
Cash-on-cash return-6.5%
DSCR0.73
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.