Home › 74 Chestnut Street, Chelsea MA 02150 › Analyze

Property Analyzer

74 Chestnut Street, Chelsea MA 02150 — $1,000,000 · 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: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$18,086/yr
Cap rate1.8%
GRM18.1
Loan amount$750,000
Mortgage (P&I)$4,990/mo
Annual cash flow$-41,791
Cash-on-cash return-16.7%
DSCR0.30

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

← Back to listing