Home › 99-101 High St, Holyoke MA 01040 › Analyze
Property Analyzer
99-101 High St, Holyoke MA 01040 — $350,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
99-101 High St, Holyoke MA 01040
$350,000 · 3 units · MLS# 73501248
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $87,500 down
Operating (recurring)
Results
Gross scheduled income$46,800/yr
Net operating income (NOI)$27,745/yr
Cap rate7.9%
GRM7.5
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Cash invested (down + CapEx)$87,500
Annual cash flow$6,788
Cash-on-cash return7.8%
DSCR1.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.