Home › 38 Byers St, Springfield MA 01105 › Analyze
Property Analyzer
38 Byers St, Springfield MA 01105 — $439,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38 Byers St, Springfield MA 01105
$439,000 · 3 units · MLS# 73493018
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,350 (3 units)
Acquisition & financing (one-time)
Down payment%· $109,750 down
Operating (recurring)
Results
Gross scheduled income$52,200/yr
Net operating income (NOI)$30,169/yr
Cap rate6.9%
GRM8.4
Loan amount$329,250
Mortgage (P&I)$2,191/mo
Cash invested (down + CapEx)$109,750
Annual cash flow$3,882
Cash-on-cash return3.5%
DSCR1.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.