Home › 33-35 Algonquin Pl, Springfield MA 01104 › Analyze
Property Analyzer
33-35 Algonquin Pl, Springfield MA 01104 — $374,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
33-35 Algonquin Pl, Springfield MA 01104
$374,900 · 2 units · MLS# 73521161
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%· $93,725 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,796/yr
Cap rate5.0%
GRM10.8
Loan amount$281,175
Mortgage (P&I)$1,871/mo
Cash invested (down + CapEx)$93,725
Annual cash flow$-3,652
Cash-on-cash return-3.9%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.