Home › 774-776 Liberty St, Springfield MA 01104 › Analyze
Property Analyzer
774-776 Liberty St, Springfield MA 01104 — $345,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
774-776 Liberty St, Springfield MA 01104
$345,000 · 2 units · MLS# 73433275
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%· $86,250 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$19,275/yr
Cap rate5.6%
GRM9.9
Loan amount$258,750
Mortgage (P&I)$1,721/mo
Cash invested (down + CapEx)$86,250
Annual cash flow$-1,383
Cash-on-cash return-1.6%
DSCR0.93
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.