Home › 1016 Chestnut St., Palmer MA 01550 › Analyze
Property Analyzer
1016 Chestnut St., Palmer MA 01550 — $474,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1016 Chestnut St., Palmer MA 01550
$474,900 · 2 units · MLS# 73509485
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $118,725 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$23,181/yr
Cap rate4.9%
GRM11.0
Loan amount$356,175
Mortgage (P&I)$2,370/mo
Cash invested (down + CapEx)$118,725
Annual cash flow$-5,255
Cash-on-cash return-4.4%
DSCR0.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.