Home › 156 Grattan St, Chicopee MA 01020 › Analyze

Property Analyzer

156 Grattan St, Chicopee MA 01020 — $219,900 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$15,747/yr
Cap rate7.2%
GRM7.0
Loan amount$164,925
Mortgage (P&I)$1,097/mo
Annual cash flow$2,580
Cash-on-cash return4.7%
DSCR1.20

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

← Back to listing