Home › 621 Chicopee St, Chicopee MA 01013 › Analyze
Property Analyzer
621 Chicopee St, Chicopee MA 01013 — $379,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
621 Chicopee St, Chicopee MA 01013
$379,900 · 2 units · MLS# 73467417
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%· $94,975 down
Operating (recurring)
Results
Gross scheduled income$31,200/yr
Net operating income (NOI)$16,151/yr
Cap rate4.3%
GRM12.2
Loan amount$284,925
Mortgage (P&I)$1,896/mo
Cash invested (down + CapEx)$94,975
Annual cash flow$-6,596
Cash-on-cash return-6.9%
DSCR0.71
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.