Home › 264 E Main St, Chicopee MA 01020 › Analyze
Property Analyzer
264 E Main St, Chicopee MA 01020 — $524,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
264 E Main St, Chicopee MA 01020
$524,999 · 2 units · MLS# 73525587
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%· $131,250 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$13,830/yr
Cap rate2.6%
GRM16.8
Loan amount$393,749
Mortgage (P&I)$2,620/mo
Cash invested (down + CapEx)$131,250
Annual cash flow$-17,605
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.