Home › 6 Maple St, Chester MA 01011 › Analyze
Property Analyzer
6 Maple St, Chester MA 01011 — $235,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Maple St, Chester MA 01011
$235,000 · 2 units · MLS# 73503205
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%· $58,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$27,020/yr
Cap rate11.5%
GRM5.4
Loan amount$176,250
Mortgage (P&I)$1,173/mo
Cash invested (down + CapEx)$58,750
Annual cash flow$12,949
Cash-on-cash return22.0%
DSCR1.92
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.