Home › 53-55 Allendale St, Springfield MA 01107 › Analyze
Property Analyzer
53-55 Allendale St, Springfield MA 01107 — $539,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
53-55 Allendale St, Springfield MA 01107
$539,900 · 2 units · MLS# 73527862
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%· $134,975 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$16,156/yr
Cap rate3.0%
GRM15.5
Loan amount$404,925
Mortgage (P&I)$2,694/mo
Cash invested (down + CapEx)$134,975
Annual cash flow$-16,172
Cash-on-cash return-12.0%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.