Home › 120-122 Central St, Springfield MA 01105 › Analyze
Property Analyzer
120-122 Central St, Springfield MA 01105 — $2,050,000 · 16 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
120-122 Central St, Springfield MA 01105
$2,050,000 · 16 units · MLS# 73501818
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $23,200 (16 units)
Acquisition & financing (one-time)
Down payment%· $512,500 down
Operating (recurring)
Results
Gross scheduled income$278,400/yr
Net operating income (NOI)$165,560/yr
Cap rate8.1%
GRM7.4
Loan amount$1,537,500
Mortgage (P&I)$10,229/mo
Cash invested (down + CapEx)$512,500
Annual cash flow$42,812
Cash-on-cash return8.4%
DSCR1.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.