Home › 55-59 Margaret St, Springfield MA 01105 › Analyze
Property Analyzer
55-59 Margaret St, Springfield MA 01105 — $579,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
55-59 Margaret St, Springfield MA 01105
$579,900 · 4 units · MLS# 73514166
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,800 (4 units)
Acquisition & financing (one-time)
Down payment%· $144,975 down
Operating (recurring)
Results
Gross scheduled income$69,600/yr
Net operating income (NOI)$40,311/yr
Cap rate7.0%
GRM8.3
Loan amount$434,925
Mortgage (P&I)$2,894/mo
Cash invested (down + CapEx)$144,975
Annual cash flow$5,588
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.