Home › 26-28 Parker St, Springfield MA 01151 › Analyze
Property Analyzer
26-28 Parker St, Springfield MA 01151 — $689,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26-28 Parker St, Springfield MA 01151
$689,000 · 7 units · MLS# 73508748
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,150 (7 units)
Acquisition & financing (one-time)
Down payment%· $172,250 down
Operating (recurring)
Results
Gross scheduled income$121,800/yr
Net operating income (NOI)$75,759/yr
Cap rate11.0%
GRM5.7
Loan amount$516,750
Mortgage (P&I)$3,438/mo
Cash invested (down + CapEx)$172,250
Annual cash flow$34,503
Cash-on-cash return20.0%
DSCR1.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.