Home › 570-582 Main St, Springfield MA 01119 › Analyze
Property Analyzer
570-582 Main St, Springfield MA 01119 — $750,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
570-582 Main St, Springfield MA 01119
$750,000 · 9 units · MLS# 73347767
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,050 (9 units)
Acquisition & financing (one-time)
Down payment%· $187,500 down
Operating (recurring)
Results
Gross scheduled income$156,600/yr
Net operating income (NOI)$99,578/yr
Cap rate13.3%
GRM4.8
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,500
Annual cash flow$54,670
Cash-on-cash return29.2%
DSCR2.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.