Home › 350 Dickinson, Springfield MA 01108 › Analyze
Property Analyzer
350 Dickinson, Springfield MA 01108 — $384,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
350 Dickinson, Springfield MA 01108
$384,900 · 2 units · MLS# 73529694
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%· $96,225 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,636/yr
Cap rate4.8%
GRM11.1
Loan amount$288,675
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,225
Annual cash flow$-4,411
Cash-on-cash return-4.6%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.