Home › 264 E Main St, Chicopee MA 01020 › Analyze

Property Analyzer

264 E Main St, Chicopee MA 01020 — $524,999 · 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)$10,866/yr
Cap rate2.1%
GRM16.8
Loan amount$393,749
Mortgage (P&I)$2,620/mo
Annual cash flow$-20,569
Cash-on-cash return-15.7%
DSCR0.35

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

← Back to listing