Home › 275-285 Suffolk St, Holyoke MA 01040 › Analyze
Property Analyzer
275-285 Suffolk St, Holyoke MA 01040 — $1,500,000 · 15 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
275-285 Suffolk St, Holyoke MA 01040
$1,500,000 · 15 units · MLS# 73499512
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $19,500 (15 units)
Acquisition & financing (one-time)
Down payment%· $375,000 down
Operating (recurring)
Results
Gross scheduled income$234,000/yr
Net operating income (NOI)$142,725/yr
Cap rate9.5%
GRM6.4
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Cash invested (down + CapEx)$375,000
Annual cash flow$52,909
Cash-on-cash return14.1%
DSCR1.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.