Home › 93 Thompson Street, Springfield MA 01109 › Analyze
Property Analyzer
93 Thompson Street, Springfield MA 01109 — $385,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
93 Thompson Street, Springfield MA 01109
$385,000 · 2 units · MLS# 73520394
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%· $96,250 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,635/yr
Cap rate4.8%
GRM11.1
Loan amount$288,750
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,250
Annual cash flow$-4,418
Cash-on-cash return-4.6%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.