Home › 56 Middlefield Rd, Chester MA 01011 › Analyze

Property Analyzer

56 Middlefield Rd, Chester MA 01011 — $389,900 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$20,437/yr
Cap rate5.2%
GRM9.0
Loan amount$292,425
Mortgage (P&I)$1,946/mo
Annual cash flow$-2,909
Cash-on-cash return-3.0%
DSCR0.88

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

← Back to listing