Home › 12-14 Carver St, Springfield MA 01108 › Analyze
Property Analyzer
12-14 Carver St, Springfield MA 01108 — $465,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12-14 Carver St, Springfield MA 01108
$465,900 · 2 units · MLS# 73523147
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,900 (2 units)
Acquisition & financing (one-time)
Down payment%· $116,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$17,340/yr
Cap rate3.7%
GRM13.4
Loan amount$349,425
Mortgage (P&I)$2,325/mo
Cash invested (down + CapEx)$116,475
Annual cash flow$-10,557
Cash-on-cash return-9.1%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.