Home › 115 Addison St, Chelsea MA 02143 › Analyze

Property Analyzer

115 Addison St, Chelsea MA 02143 — $949,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

115 Addison St, Chelsea MA 02143
Investment Analysis

115 Addison St, Chelsea MA 02143

$949,900 · 2 units · MLS# 73464643
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $6,200 (2 units)

Acquisition & financing (one-time)

Down payment%· $237,475 down

Operating (recurring)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$37,811/yr
Cap rate4.0%
GRM12.8
Loan amount$712,425
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,475
Annual cash flow$-19,066
Cash-on-cash return-8.0%
DSCR0.66

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook