Home › 192-198 White St, Springfield MA 01108 › Analyze
Property Analyzer
192-198 White St, Springfield MA 01108 — $2,835,000 · 21 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
192-198 White St, Springfield MA 01108
$2,835,000 · 21 units · MLS# 73459983
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,450 (21 units)
Acquisition & financing (one-time)
Down payment%· $708,750 down
Operating (recurring)
Results
Gross scheduled income$365,400/yr
Net operating income (NOI)$214,988/yr
Cap rate7.6%
GRM7.8
Loan amount$2,126,250
Mortgage (P&I)$14,146/mo
Cash invested (down + CapEx)$708,750
Annual cash flow$45,236
Cash-on-cash return6.4%
DSCR1.27
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.