Home › 38 Whitman St, Chicopee MA 01013 › Analyze

Property Analyzer

38 Whitman St, Chicopee MA 01013 — $439,900 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$12,227/yr
Cap rate2.8%
GRM14.1
Loan amount$329,925
Mortgage (P&I)$2,195/mo
Annual cash flow$-14,113
Cash-on-cash return-12.8%
DSCR0.46

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

← Back to listing