Home › 42 Hall St, Springfield MA 01108 › Analyze
Property Analyzer
42 Hall St, Springfield MA 01108 — $425,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
42 Hall St, Springfield MA 01108
$425,000 · 3 units · MLS# 73527013
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,350 (3 units)
Acquisition & financing (one-time)
Down payment%· $106,250 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$30,393/yr
Cap rate7.2%
GRM8.1
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Cash invested (down + CapEx)$106,250
Annual cash flow$4,945
Cash-on-cash return4.7%
DSCR1.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.