Home › 60 N East St, Holyoke MA 01040 › Analyze
Property Analyzer
60 N East St, Holyoke MA 01040 — $330,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
60 N East St, Holyoke MA 01040
$330,000 · 2 units · MLS# 73513870
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $82,500 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$16,950/yr
Cap rate5.1%
GRM10.6
Loan amount$247,500
Mortgage (P&I)$1,647/mo
Cash invested (down + CapEx)$82,500
Annual cash flow$-2,809
Cash-on-cash return-3.4%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.