Home › 632 S East, Holyoke MA 01040 › Analyze
Property Analyzer
632 S East, Holyoke MA 01040 — $1,100,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
632 S East, Holyoke MA 01040
$1,100,000 · 8 units · MLS# 73494356
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$124,800/yr
Net operating income (NOI)$71,320/yr
Cap rate6.5%
GRM8.8
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$5,455
Cash-on-cash return2.0%
DSCR1.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.