Home › 177 Marion St, Chicopee MA 01013 › Analyze

Property Analyzer

177 Marion St, Chicopee MA 01013 — $325,000 · 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: $2,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$31,200/yr
Net operating income (NOI)$14,066/yr
Cap rate4.3%
GRM10.4
Loan amount$243,750
Mortgage (P&I)$1,622/mo
Annual cash flow$-5,394
Cash-on-cash return-6.6%
DSCR0.72

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

← Back to listing