Home › 345-363 Dwight Street, Holyoke MA 01040 › Analyze
Property Analyzer
345-363 Dwight Street, Holyoke MA 01040 — $1,299,000 · 0 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
345-363 Dwight Street, Holyoke MA 01040
$1,299,000 · 2 units · MLS# 73487289
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%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$1,446/yr
Cap rate0.1%
GRM41.6
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-76,335
Cash-on-cash return-23.5%
DSCR0.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.