Home › 139 Hawthorne St, Chelsea MA 02150 › Analyze

Property Analyzer

139 Hawthorne St, Chelsea MA 02150 — $1,299,000 · 3 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: $6,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$30,345/yr
Cap rate2.3%
GRM15.7
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-47,436
Cash-on-cash return-14.6%
DSCR0.39

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

← Back to listing