Home › 363 White St, Springfield MA 01108 › Analyze
Property Analyzer
363 White St, Springfield MA 01108 — $299,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
363 White St, Springfield MA 01108
$299,900 · 2 units · MLS# 73530595
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%· $74,975 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$19,996/yr
Cap rate6.7%
GRM8.6
Loan amount$224,925
Mortgage (P&I)$1,496/mo
Cash invested (down + CapEx)$74,975
Annual cash flow$2,039
Cash-on-cash return2.7%
DSCR1.11
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.