Home › 15 Shurtleff Street, Chelsea MA 02150 › Analyze
Property Analyzer
15 Shurtleff Street, Chelsea MA 02150 — $995,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Shurtleff Street, Chelsea MA 02150
$995,000 · 3 units · MLS# 73519638
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $248,750 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$43,075/yr
Cap rate4.3%
GRM12.0
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Cash invested (down + CapEx)$248,750
Annual cash flow$-16,503
Cash-on-cash return-6.6%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.