Home › 27 Loring St, Springfield MA 01105 › Analyze
Property Analyzer
27 Loring St, Springfield MA 01105 — $569,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Loring St, Springfield MA 01105
$569,900 · 4 units · MLS# 73517329
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,800 (4 units)
Acquisition & financing (one-time)
Down payment%· $142,475 down
Operating (recurring)
Results
Gross scheduled income$69,600/yr
Net operating income (NOI)$40,471/yr
Cap rate7.1%
GRM8.2
Loan amount$427,425
Mortgage (P&I)$2,844/mo
Cash invested (down + CapEx)$142,475
Annual cash flow$6,347
Cash-on-cash return4.5%
DSCR1.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.