Home › 927 Broadway, Chelsea MA 02150 › Analyze
Property Analyzer
927 Broadway, Chelsea MA 02150 — $850,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
927 Broadway, Chelsea MA 02150
$850,000 · 2 units · MLS# 73529813
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%· $212,500 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$25,730/yr
Cap rate3.0%
GRM15.4
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,500
Annual cash flow$-25,166
Cash-on-cash return-11.8%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.