Home › 3 Chestnut Street, Dudley MA 01571 › Analyze
Property Analyzer
3 Chestnut Street, Dudley MA 01571 — $495,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3 Chestnut Street, Dudley MA 01571
$495,000 · 2 units · MLS# 73516968
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%· $123,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,860/yr
Cap rate4.6%
GRM11.5
Loan amount$371,250
Mortgage (P&I)$2,470/mo
Cash invested (down + CapEx)$123,750
Annual cash flow$-6,779
Cash-on-cash return-5.5%
DSCR0.77
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.