Home › 26-28 Daniel St, Springfield MA 01151 › Analyze
Property Analyzer
26-28 Daniel St, Springfield MA 01151 — $359,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26-28 Daniel St, Springfield MA 01151
$359,900 · 2 units · MLS# 73526407
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%· $89,975 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$19,036/yr
Cap rate5.3%
GRM10.3
Loan amount$269,925
Mortgage (P&I)$1,796/mo
Cash invested (down + CapEx)$89,975
Annual cash flow$-2,514
Cash-on-cash return-2.8%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.