Home › 301-303 Linden St, Holyoke MA 01040 › Analyze
Property Analyzer
301-303 Linden St, Holyoke MA 01040 — $385,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
301-303 Linden St, Holyoke MA 01040
$385,000 · 3 units · MLS# 73450175
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $96,250 down
Operating (recurring)
Results
Gross scheduled income$46,800/yr
Net operating income (NOI)$27,185/yr
Cap rate7.1%
GRM8.2
Loan amount$288,750
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,250
Annual cash flow$4,132
Cash-on-cash return4.3%
DSCR1.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.