Home › 116-118 Massasoit St, Springfield MA 01107 › Analyze
Property Analyzer
116-118 Massasoit St, Springfield MA 01107 — $480,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
116-118 Massasoit St, Springfield MA 01107
$480,000 · 3 units · MLS# 73527157
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%· $120,000 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$29,513/yr
Cap rate6.1%
GRM9.2
Loan amount$360,000
Mortgage (P&I)$2,395/mo
Cash invested (down + CapEx)$120,000
Annual cash flow$771
Cash-on-cash return0.6%
DSCR1.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.