Home › 58 Bardwell St, South Hadley MA 01075 › Analyze
Property Analyzer
58 Bardwell St, South Hadley MA 01075 — $549,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
58 Bardwell St, South Hadley MA 01075
$549,900 · 3 units · MLS# 73529115
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $137,475 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$37,371/yr
Cap rate6.8%
GRM8.5
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,475
Annual cash flow$4,445
Cash-on-cash return3.2%
DSCR1.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.