Home › 267 Broadway, Chelsea MA 02150 › Analyze
Property Analyzer
267 Broadway, Chelsea MA 02150 — $8,900,000 · 16 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
267 Broadway, Chelsea MA 02150
$8,900,000 · 16 units · MLS# 73516159
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $36,800 (16 units)
Acquisition & financing (one-time)
Down payment%· $2,225,000 down
Operating (recurring)
Results
Gross scheduled income$441,600/yr
Net operating income (NOI)$172,240/yr
Cap rate1.9%
GRM20.2
Loan amount$6,675,000
Mortgage (P&I)$44,409/mo
Cash invested (down + CapEx)$2,225,000
Annual cash flow$-360,667
Cash-on-cash return-16.2%
DSCR0.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.