Overview Property Details Payment Calculator Walkability

Active

31 Denton Circle, Springfield MA 01104

$399,900

Estimated $912.27/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $133,300

Total Rent: 48000/year

Estimated CAP Rate: 10.20%

5 Bedrooms

3 Full Baths

2,523 SqFt

Total Parking: 5

5,001 SqFt

Attention InvestorsThis updated 3 fam is now available for purchase. Entire home was recently updated (Nov2024) New flooring, sheetrock, kitchens and bathrooms. unit 1 (2beds) $1400 , unit 2 (2beds) $1400, unit 3 (1bed) $1200. All tenants are on lease and in good standing. T...

This home has been viewed 13 times

Last Checked: July 9th, 2025 at 4:38am (Source: MLS PIN #73383909)

Gross Income: $48,000

Gross Expenses: $7,222

Net Income Calc: $40,778

CAP Rate: 10.20%

Annual Expenses for 31 Denton Circle, Springfield MA 01104

Total Gross Expenses (Calculated)$7,222/year

APOD AvailableYes

Heating

Electricity$250

Water

Gas

Insurance$2,981

Sewer

Trash Removal$225

Repair & Maintenance

Management

Miscellaneous$600

Real Estate Tax$3,166

Annual Income & Unit Breakdown for 31 Denton Circle, Springfield MA 01104

Total Gross Income (Calculated)$48,000

Unit 1

Rental Income$1,400

LeaseY

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,400

LeaseY

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,200

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 31 Denton Circle, Springfield MA 01104

Listing ID73383909

Property TypeMulti Family / 3 Family

Price$399,900 ($158.5/SqFt)

Style3 Family - 3 Units Up/down

CitySpringfield

CountyHampden

MLS Area

Neighborhood(s)

Approximate Living Area Total2,523 SqFt

Approximate Lot Size (Acres)0.11 acres

Total Parking5

Garage Parking

Year Built1913

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesCleared

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

Zoningr2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 31 Denton Circle, Springfield MA 01104

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$7,388

Total Gross Income By Broker$48,000

Total Net Income By Broker$48,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 31 Denton Circle, Springfield MA 01104

Real Estate Taxes$3,166

Tax Year2025

Assessed Value

Financial Data SourceOwner

Total Gross Expenses By Broker$7,388

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$48,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$48,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)10.20%

Location Information for 31 Denton Circle, Springfield MA 01104

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, University

Contact Information for 31 Denton Circle, Springfield MA 01104

Agent

Name: Heather Danielle Heeb

MLS ID: CN218702

Office ID: M95273

National Association ID: 452509218

Address: 26 Riverview Avenue

City: Longmeadow

State: MA

Zip: 01106

Office

Name: Keller Williams Realty

MLS Office ID: M95273

Phone: 413-565-5478

Payment Calculator

$2,727.89 per month

30 Years Fixed, 6.75% Interest

Property Taxes $263.83

Principal & Interest $2,464.06

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Keller Williams Realty

Heather Danielle Heeb

Agent Phone

Office Phone

(413) 565-5478

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (5,001 SqFt)
    [add_date] => 2025-06-03 09:18:11
    [address] => Denton Circle
    [agent] => Array
        (
            [address] => 26 Riverview Avenue
            [city] => Longmeadow
            [id] => CN218702
            [name] => Heather Danielle Heeb
            [national_association] => 452509218
            [office] => M95273
            [state] => MA
            [zip] => 01106
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,523 SqFt
    [approx_lot_size_acres] => 0.11 acres
    [approx_lot_size_sqft] => 5,001 SqFt
    [assessed_value] => 
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 31 Denton Circle Springfield
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 10.20%
    [city] => Springfield
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Medical Facility
            [7] => Laundromat
            [8] => Bike Path
            [9] => Public Transportation
            [10] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Hampden
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention InvestorsThis updated 3 fam is now available for purchase. Entire home was recently updated (Nov2024) New flooring, sheetrock, kitchens and bathrooms. unit 1 (2beds) $1400 , unit 2 (2beds) $1400, unit 3 (1bed) $1200. All tenants are on lease and in good standing. Tenants will be remaining. TEXT LA for showing requests- atleast 48 hour notice
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $250
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Owner
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Other
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $48,000
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 635858
    [insurance_expense] => Array
        (
            [0] => $2,981
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-09 04:38:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,523 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Cleared
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $600
        )

[mls_area] => 
    [mls_id] => 73383909
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 40778
    [net_operating_income] => Array
        (
            [0] => $48,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => M95273
            [name] => Keller Williams Realty
            [phone] => 413-565-5478
        )

[operating_expense] => Array
        (
            [0] => $7,388
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 631-767-8081
    [pool_features] => Array
        (
        )

[price] => $399,900
    [price_per_sqft] => 158.5
    [price_per_unit] => 133300
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $3,166
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 31
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7222
    [total_gross_income] => 48000
    [total_parking] => 5
    [trash_expense] => Array
        (
            [0] => $225
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1400
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1400
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1200
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 31 Denton Circle, Springfield MA 01104
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1913
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01104
    [zoning] => r2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 124605907
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/635858/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-09 04:38:11
                    [modified] => 2025-07-09 04:38:11
                )

)

)

EXIT

Active

31 Denton Circle, Springfield MA 01104

$399,900

Annual Expenses for 31 Denton Circle, Springfield MA 01104

Annual Income & Unit Breakdown for 31 Denton Circle, Springfield MA 01104

General Information for 31 Denton Circle, Springfield MA 01104

Disclosures for 31 Denton Circle, Springfield MA 01104

Financial Information for 31 Denton Circle, Springfield MA 01104

Location Information for 31 Denton Circle, Springfield MA 01104

Contact Information for 31 Denton Circle, Springfield MA 01104

Agent

Office

Payment Calculator

Exclusive Listing Agent

Keller Williams Realty

Heather Danielle Heeb