Home › 15 Shurtleff Street, Chelsea MA 02150 › Analyze

Property Analyzer

15 Shurtleff Street, Chelsea MA 02150 — $995,000 · 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)$35,209/yr
Cap rate3.5%
GRM12.0
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$-24,369
Cash-on-cash return-9.8%
DSCR0.59

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

← Back to listing