Home › 3 Chestnut Street, Dudley MA 01571 › Analyze

Property Analyzer

3 Chestnut Street, Dudley MA 01571 — $495,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$18,756/yr
Cap rate3.8%
GRM11.5
Loan amount$371,250
Mortgage (P&I)$2,470/mo
Annual cash flow$-10,883
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing