Home › 1016 Chestnut St., Palmer MA 01550 › Analyze

Property Analyzer

1016 Chestnut St., Palmer MA 01550 — $474,900 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$19,077/yr
Cap rate4.0%
GRM11.0
Loan amount$356,175
Mortgage (P&I)$2,370/mo
Annual cash flow$-9,359
Cash-on-cash return-7.9%
DSCR0.67

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

← Back to listing