Home › 250 School St, Chicopee MA 01013 › Analyze
Property Analyzer
250 School St, Chicopee MA 01013 — $429,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
250 School St, Chicopee MA 01013
$429,900 · 2 units · MLS# 73525422
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%· $107,475 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$15,351/yr
Cap rate3.6%
GRM13.8
Loan amount$322,425
Mortgage (P&I)$2,145/mo
Cash invested (down + CapEx)$107,475
Annual cash flow$-10,390
Cash-on-cash return-9.7%
DSCR0.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.