Home › 910-912 Granby Rd, Chicopee MA 01020 › Analyze
Property Analyzer
910-912 Granby Rd, Chicopee MA 01020 — $349,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
910-912 Granby Rd, Chicopee MA 01020
$349,900 · 2 units · MLS# 73530815
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%· $87,475 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$16,631/yr
Cap rate4.8%
GRM11.2
Loan amount$262,425
Mortgage (P&I)$1,746/mo
Cash invested (down + CapEx)$87,475
Annual cash flow$-4,320
Cash-on-cash return-4.9%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.