Home › 68 Maverick St, Chelsea MA 02150 › Analyze

Property Analyzer

68 Maverick St, Chelsea MA 02150 — $1,050,000 · 3 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: $6,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$34,329/yr
Cap rate3.3%
GRM12.7
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Annual cash flow$-28,542
Cash-on-cash return-10.9%
DSCR0.55

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

← Back to listing