Home › 910-912 Granby Rd, Chicopee MA 01020 › Analyze

Property Analyzer

910-912 Granby Rd, Chicopee MA 01020 — $349,900 · 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)$13,667/yr
Cap rate3.9%
GRM11.2
Loan amount$262,425
Mortgage (P&I)$1,746/mo
Annual cash flow$-7,284
Cash-on-cash return-8.3%
DSCR0.65

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

← Back to listing