Home › 37-39 Wilmont St, Springfield MA 01108 › Analyze
Property Analyzer
37-39 Wilmont St, Springfield MA 01108 — $485,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
37-39 Wilmont St, Springfield MA 01108
$485,000 · 3 units · MLS# 73511585
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%· $121,250 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$29,433/yr
Cap rate6.1%
GRM9.3
Loan amount$363,750
Mortgage (P&I)$2,420/mo
Cash invested (down + CapEx)$121,250
Annual cash flow$392
Cash-on-cash return0.3%
DSCR1.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.