Home › 1451-1453 Carew St, Springfield MA 01104 › Analyze
Property Analyzer
1451-1453 Carew St, Springfield MA 01104 — $449,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1451-1453 Carew St, Springfield MA 01104
$449,900 · 2 units · MLS# 73524916
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%· $112,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$17,596/yr
Cap rate3.9%
GRM12.9
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Cash invested (down + CapEx)$112,475
Annual cash flow$-9,343
Cash-on-cash return-8.3%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.