Home › 72 Hall St, Springfield MA 01108 › Analyze
Property Analyzer
72 Hall St, Springfield MA 01108 — $409,899 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
72 Hall St, Springfield MA 01108
$409,899 · 2 units · MLS# 73500360
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%· $102,475 down
Operating (recurring)
Results
Gross scheduled income$34,800/yr
Net operating income (NOI)$18,236/yr
Cap rate4.4%
GRM11.8
Loan amount$307,424
Mortgage (P&I)$2,045/mo
Cash invested (down + CapEx)$102,475
Annual cash flow$-6,308
Cash-on-cash return-6.2%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.