Home › 141 Hawthorne St, Chelsea MA 02150 › Analyze
Property Analyzer
141 Hawthorne St, Chelsea MA 02150 — $1,299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
141 Hawthorne St, Chelsea MA 02150
$1,299,000 · 3 units · MLS# 73505519
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%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$38,211/yr
Cap rate2.9%
GRM15.7
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-39,570
Cash-on-cash return-12.2%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.