Home › 173-177 Madison Ave, Holyoke MA 01040 › Analyze
Property Analyzer
173-177 Madison Ave, Holyoke MA 01040 — $699,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
173-177 Madison Ave, Holyoke MA 01040
$699,000 · 2 units · MLS# 73530938
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $174,750 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$11,046/yr
Cap rate1.6%
GRM22.4
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Cash invested (down + CapEx)$174,750
Annual cash flow$-30,808
Cash-on-cash return-17.6%
DSCR0.26
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.