Home › 199 Eastern Ave, Springfield MA 01109 › Analyze
Property Analyzer
199 Eastern Ave, Springfield MA 01109 — $469,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
199 Eastern Ave, Springfield MA 01109
$469,900 · 2 units · MLS# 73514054
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%· $117,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$17,276/yr
Cap rate3.7%
GRM13.5
Loan amount$352,425
Mortgage (P&I)$2,345/mo
Cash invested (down + CapEx)$117,475
Annual cash flow$-10,860
Cash-on-cash return-9.2%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.