Home › 38 Whitman St, Chicopee MA 01013 › Analyze
Property Analyzer
38 Whitman St, Chicopee MA 01013 — $439,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38 Whitman St, Chicopee MA 01013
$439,900 · 2 units · MLS# 73503246
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $109,975 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$15,191/yr
Cap rate3.5%
GRM14.1
Loan amount$329,925
Mortgage (P&I)$2,195/mo
Cash invested (down + CapEx)$109,975
Annual cash flow$-11,149
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.