Home › 6 Maple St, Chester MA 01011 › Analyze

Property Analyzer

6 Maple St, Chester MA 01011 — $235,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$22,916/yr
Cap rate9.8%
GRM5.4
Loan amount$176,250
Mortgage (P&I)$1,173/mo
Annual cash flow$8,845
Cash-on-cash return15.1%
DSCR1.63

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

← Back to listing