Home › 435-455 State Street, Springfield MA 01105 › Analyze
Property Analyzer
435-455 State Street, Springfield MA 01105 — $385,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
435-455 State Street, Springfield MA 01105
$385,000 · 3 units · MLS# 73516459
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%· $96,250 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$31,033/yr
Cap rate8.1%
GRM7.4
Loan amount$288,750
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,250
Annual cash flow$7,980
Cash-on-cash return8.3%
DSCR1.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.