Home › 7 Carmel Street, Chelsea MA 02150 › Analyze
Property Analyzer
7 Carmel Street, Chelsea MA 02150 — $1,100,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Carmel Street, Chelsea MA 02150
$1,100,000 · 3 units · MLS# 73512707
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$41,395/yr
Cap rate3.8%
GRM13.3
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-24,470
Cash-on-cash return-8.9%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.