Home › 103 Brown Avenue, Holyoke MA 01040 › Analyze
Property Analyzer
103 Brown Avenue, Holyoke MA 01040 — $314,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
103 Brown Avenue, Holyoke MA 01040
$314,900 · 2 units · MLS# 73523676
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%· $78,725 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$17,191/yr
Cap rate5.5%
GRM10.1
Loan amount$236,175
Mortgage (P&I)$1,571/mo
Cash invested (down + CapEx)$78,725
Annual cash flow$-1,664
Cash-on-cash return-2.1%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.