Home › 75 Wheatland Ave, Chicopee MA 01020 › Analyze

Property Analyzer

75 Wheatland Ave, Chicopee MA 01020 — $279,900 · 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)$14,787/yr
Cap rate5.3%
GRM9.0
Loan amount$209,925
Mortgage (P&I)$1,397/mo
Annual cash flow$-1,973
Cash-on-cash return-2.8%
DSCR0.88

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

← Back to listing