Home › 76 Nonotuck Street, Holyoke MA 01040 › Analyze
Property Analyzer
76 Nonotuck Street, Holyoke MA 01040 — $325,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
76 Nonotuck Street, Holyoke MA 01040
$325,000 · 2 units · MLS# 73469276
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%· $81,250 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$17,030/yr
Cap rate5.2%
GRM10.4
Loan amount$243,750
Mortgage (P&I)$1,622/mo
Cash invested (down + CapEx)$81,250
Annual cash flow$-2,430
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.