Home › 228 Belmont Ave, Springfield MA 01108 › Analyze
Property Analyzer
228 Belmont Ave, Springfield MA 01108 — $1,350,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
228 Belmont Ave, Springfield MA 01108
$1,350,000 · 8 units · MLS# 73461145
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $11,600 (8 units)
Acquisition & financing (one-time)
Down payment%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$139,200/yr
Net operating income (NOI)$77,580/yr
Cap rate5.7%
GRM9.7
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-3,254
Cash-on-cash return-1.0%
DSCR0.96
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.