Home › 222-224 Main St, Springfield MA 01151 › Analyze
Property Analyzer
222-224 Main St, Springfield MA 01151 — $279,991 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
222-224 Main St, Springfield MA 01151
$279,991 · 2 units · MLS# 73521429
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%· $69,998 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$20,315/yr
Cap rate7.3%
GRM8.0
Loan amount$209,993
Mortgage (P&I)$1,397/mo
Cash invested (down + CapEx)$69,998
Annual cash flow$3,550
Cash-on-cash return5.1%
DSCR1.21
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.