Home › 2-12 Chace St., Clinton MA 01510 › Analyze

Property Analyzer

2-12 Chace St., Clinton MA 01510 — $1,650,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$53,628/yr
Cap rate3.3%
GRM12.7
Loan amount$1,237,500
Mortgage (P&I)$8,233/mo
Annual cash flow$-45,169
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing