Home › 156 Grattan St, Chicopee MA 01020 › Analyze
Property Analyzer
156 Grattan St, Chicopee MA 01020 — $219,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
156 Grattan St, Chicopee MA 01020
$219,900 · 2 units · MLS# 73530714
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%· $54,975 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$18,711/yr
Cap rate8.5%
GRM7.0
Loan amount$164,925
Mortgage (P&I)$1,097/mo
Cash invested (down + CapEx)$54,975
Annual cash flow$5,544
Cash-on-cash return10.1%
DSCR1.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.