Home › 7-9 Glendell Ter, Springfield MA 01108 › Analyze
Property Analyzer
7-9 Glendell Ter, Springfield MA 01108 — $395,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7-9 Glendell Ter, Springfield MA 01108
$395,000 · 2 units · MLS# 73474150
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%· $98,750 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,475/yr
Cap rate4.7%
GRM11.4
Loan amount$296,250
Mortgage (P&I)$1,971/mo
Cash invested (down + CapEx)$98,750
Annual cash flow$-5,177
Cash-on-cash return-5.2%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.