Home › 337 Parker St, Springfield MA 01129 › Analyze
Property Analyzer
337 Parker St, Springfield MA 01129 — $199,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
337 Parker St, Springfield MA 01129
$199,000 · 2 units · MLS# 73527813
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%· $49,750 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$21,611/yr
Cap rate10.9%
GRM5.7
Loan amount$149,250
Mortgage (P&I)$993/mo
Cash invested (down + CapEx)$49,750
Annual cash flow$9,695
Cash-on-cash return19.5%
DSCR1.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.