Home › 23-25 Prentice St, Springfield MA 01104 › Analyze
Property Analyzer
23-25 Prentice St, Springfield MA 01104 — $408,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23-25 Prentice St, Springfield MA 01104
$408,900 · 2 units · MLS# 73506965
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%· $102,225 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,252/yr
Cap rate4.5%
GRM11.8
Loan amount$306,675
Mortgage (P&I)$2,040/mo
Cash invested (down + CapEx)$102,225
Annual cash flow$-6,232
Cash-on-cash return-6.1%
DSCR0.75
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.