Home › 35 Lower Grape St, Chicopee MA 01013 › Analyze

Property Analyzer

35 Lower Grape St, Chicopee MA 01013 — $1,199,900 · 25 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: $32,500 (25 units)

Assumptions (edit anything)

Results

Gross scheduled income$390,000/yr
Net operating income (NOI)$221,626/yr
Cap rate18.5%
GRM3.1
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Annual cash flow$149,779
Cash-on-cash return49.9%
DSCR3.08

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

← Back to listing