Home › 85-87 Hitchcock St, Holyoke MA 01040 › Analyze
Property Analyzer
85-87 Hitchcock St, Holyoke MA 01040 — $460,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
85-87 Hitchcock St, Holyoke MA 01040
$460,000 · 3 units · MLS# 73509800
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $115,000 down
Operating (recurring)
Results
Gross scheduled income$46,800/yr
Net operating income (NOI)$25,985/yr
Cap rate5.6%
GRM9.8
Loan amount$345,000
Mortgage (P&I)$2,295/mo
Cash invested (down + CapEx)$115,000
Annual cash flow$-1,559
Cash-on-cash return-1.4%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.