Home › 746-748 Alden St, Springfield MA 01109 › Analyze
Property Analyzer
746-748 Alden St, Springfield MA 01109 — $329,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
746-748 Alden St, Springfield MA 01109
$329,900 · 2 units · MLS# 73512836
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%· $82,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$19,516/yr
Cap rate5.9%
GRM9.5
Loan amount$247,425
Mortgage (P&I)$1,646/mo
Cash invested (down + CapEx)$82,475
Annual cash flow$-237
Cash-on-cash return-0.3%
DSCR0.99
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.