Home › 74 Chestnut Street, Chelsea MA 02150 › Analyze
Property Analyzer
74 Chestnut Street, Chelsea MA 02150 — $1,000,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
74 Chestnut Street, Chelsea MA 02150
$1,000,000 · 2 units · MLS# 73486459
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$23,330/yr
Cap rate2.3%
GRM18.1
Loan amount$750,000
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$-36,547
Cash-on-cash return-14.6%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.