Home › 236-240 Locust St, Springfield MA 01108 › Analyze
Property Analyzer
236-240 Locust St, Springfield MA 01108 — $1,725,000 · 16 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
236-240 Locust St, Springfield MA 01108
$1,725,000 · 16 units · MLS# 73495011
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%· $431,250 down
Operating (recurring)
Results
Gross scheduled income$278,400/yr
Net operating income (NOI)$170,760/yr
Cap rate9.9%
GRM6.2
Loan amount$1,293,750
Mortgage (P&I)$8,607/mo
Cash invested (down + CapEx)$431,250
Annual cash flow$67,472
Cash-on-cash return15.6%
DSCR1.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.