Home › 621 Chicopee St, Chicopee MA 01013 › Analyze

Property Analyzer

621 Chicopee St, Chicopee MA 01013 — $379,900 · 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)$13,187/yr
Cap rate3.5%
GRM12.2
Loan amount$284,925
Mortgage (P&I)$1,896/mo
Annual cash flow$-9,560
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing