Home › 30-32 Sydney Ave, Holyoke MA 01040 › Analyze
Property Analyzer
30-32 Sydney Ave, Holyoke MA 01040 — $389,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30-32 Sydney Ave, Holyoke MA 01040
$389,000 · 2 units · MLS# 73530029
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $97,250 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$16,006/yr
Cap rate4.1%
GRM12.5
Loan amount$291,750
Mortgage (P&I)$1,941/mo
Cash invested (down + CapEx)$97,250
Annual cash flow$-7,286
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.