Home › 24 Hiawatha St, Springfield MA 01108 › Analyze
Property Analyzer
24 Hiawatha St, Springfield MA 01108 — $529,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Hiawatha St, Springfield MA 01108
$529,900 · 2 units · MLS# 73505535
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%· $132,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$16,316/yr
Cap rate3.1%
GRM15.2
Loan amount$397,425
Mortgage (P&I)$2,644/mo
Cash invested (down + CapEx)$132,475
Annual cash flow$-15,413
Cash-on-cash return-11.6%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.