Home › 120-122 East Alvord Street, Springfield MA 01108 › Analyze
Property Analyzer
120-122 East Alvord Street, Springfield MA 01108 — $390,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
120-122 East Alvord Street, Springfield MA 01108
$390,000 · 2 units · MLS# 73491057
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%· $97,500 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,555/yr
Cap rate4.8%
GRM11.2
Loan amount$292,500
Mortgage (P&I)$1,946/mo
Cash invested (down + CapEx)$97,500
Annual cash flow$-4,797
Cash-on-cash return-4.9%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.