Home › 56 Middlefield Rd, Chester MA 01011 › Analyze
Property Analyzer
56 Middlefield Rd, Chester MA 01011 — $389,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
56 Middlefield Rd, Chester MA 01011
$389,900 · 2 units · MLS# 73461501
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%· $97,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$24,541/yr
Cap rate6.3%
GRM9.0
Loan amount$292,425
Mortgage (P&I)$1,946/mo
Cash invested (down + CapEx)$97,475
Annual cash flow$1,195
Cash-on-cash return1.2%
DSCR1.05
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.