Home › 30 High St, Chelsea MA 02150 › Analyze
Property Analyzer
30 High St, Chelsea MA 02150 — $699,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 High St, Chelsea MA 02150
$699,900 · 2 units · MLS# 73426456
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$28,131/yr
Cap rate4.0%
GRM12.7
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-13,777
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
