Home › 223 Elm, Holyoke MA 01040 › Analyze
Property Analyzer
223 Elm, Holyoke MA 01040 — $190,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
223 Elm, Holyoke MA 01040
$190,000 · 4 units · MLS# 73523434
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $47,500 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$41,420/yr
Cap rate21.8%
GRM3.0
Loan amount$142,500
Mortgage (P&I)$948/mo
Cash invested (down + CapEx)$47,500
Annual cash flow$30,043
Cash-on-cash return63.2%
DSCR3.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.