Home › 827-831 Armory St, Springfield MA 01107 › Analyze
Property Analyzer
827-831 Armory St, Springfield MA 01107 — $430,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
827-831 Armory St, Springfield MA 01107
$430,000 · 3 units · MLS# 73516964
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,350 (3 units)
Acquisition & financing (one-time)
Down payment%· $107,500 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$30,313/yr
Cap rate7.0%
GRM8.2
Loan amount$322,500
Mortgage (P&I)$2,146/mo
Cash invested (down + CapEx)$107,500
Annual cash flow$4,565
Cash-on-cash return4.2%
DSCR1.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.