Home › 4 Park Street, Belchertown MA 01007 › Analyze
Property Analyzer
4 Park Street, Belchertown MA 01007 — $895,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4 Park Street, Belchertown MA 01007
$895,000 · 4 units · MLS# 73493904
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $223,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$47,240/yr
Cap rate5.3%
GRM10.4
Loan amount$671,250
Mortgage (P&I)$4,466/mo
Cash invested (down + CapEx)$223,750
Annual cash flow$-6,350
Cash-on-cash return-2.8%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.