Home › 81 Chelsea St, Everett MA 02149 › Analyze

Property Analyzer

81 Chelsea St, Everett MA 02149 — $2,850,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $19,200 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$230,400/yr
Net operating income (NOI)$96,672/yr
Cap rate3.4%
GRM12.4
Loan amount$2,137,500
Mortgage (P&I)$14,221/mo
Annual cash flow$-73,978
Cash-on-cash return-10.4%
DSCR0.57

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing