Home › 536-538 Union St, Springfield MA 01109 › Analyze
Property Analyzer
536-538 Union St, Springfield MA 01109 — $379,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
536-538 Union St, Springfield MA 01109
$379,900 · 2 units · MLS# 73498724
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%· $94,975 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,716/yr
Cap rate4.9%
GRM10.9
Loan amount$284,925
Mortgage (P&I)$1,896/mo
Cash invested (down + CapEx)$94,975
Annual cash flow$-4,031
Cash-on-cash return-4.2%
DSCR0.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.