Home › 46-48 Kent Rd, Springfield MA 01129 › Analyze
Property Analyzer
46-48 Kent Rd, Springfield MA 01129 — $520,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46-48 Kent Rd, Springfield MA 01129
$520,000 · 2 units · MLS# 73506376
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%· $130,000 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$16,475/yr
Cap rate3.2%
GRM14.9
Loan amount$390,000
Mortgage (P&I)$2,595/mo
Cash invested (down + CapEx)$130,000
Annual cash flow$-14,661
Cash-on-cash return-11.3%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.