Home › 267 Broadway, Chelsea MA 02150 › Analyze

Property Analyzer

267 Broadway, Chelsea MA 02150 — $8,900,000 · 16 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $36,800 (16 units)

Assumptions (edit anything)

Results

Gross scheduled income$441,600/yr
Net operating income (NOI)$130,288/yr
Cap rate1.5%
GRM20.2
Loan amount$6,675,000
Mortgage (P&I)$44,409/mo
Annual cash flow$-402,619
Cash-on-cash return-18.1%
DSCR0.24

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing