Home › 40 Laurel St, Holyoke MA 01040 › Analyze
Property Analyzer
40 Laurel St, Holyoke MA 01040 — $340,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
40 Laurel St, Holyoke MA 01040
$340,000 · 2 units · MLS# 73490471
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%· $85,000 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$16,790/yr
Cap rate4.9%
GRM10.9
Loan amount$255,000
Mortgage (P&I)$1,697/mo
Cash invested (down + CapEx)$85,000
Annual cash flow$-3,568
Cash-on-cash return-4.2%
DSCR0.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.