Home › 148 Congress Ave, Chelsea MA 02150 › Analyze
Property Analyzer
148 Congress Ave, Chelsea MA 02150 — $1,090,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
148 Congress Ave, Chelsea MA 02150
$1,090,000 · 3 units · MLS# 73554885
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $272,500 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$41,555/yr
Cap rate3.8%
GRM13.2
Loan amount$817,500
Mortgage (P&I)$5,439/mo
Cash invested (down + CapEx)$272,500
Annual cash flow$-23,711
Cash-on-cash return-8.7%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
