Home › 64 Thompson St, Springfield MA 01109 › Analyze
Property Analyzer
64 Thompson St, Springfield MA 01109 — $425,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64 Thompson St, Springfield MA 01109
$425,000 · 2 units · MLS# 73526605
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%· $106,250 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$17,995/yr
Cap rate4.2%
GRM12.2
Loan amount$318,750
Mortgage (P&I)$2,121/mo
Cash invested (down + CapEx)$106,250
Annual cash flow$-7,453
Cash-on-cash return-7.0%
DSCR0.71
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.