Home › 20 Autumn St, Somerville MA 02145 › Analyze

Property Analyzer

20 Autumn St, Somerville MA 02145 — $1,699,000 · 4 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: $12,400 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$148,800/yr
Net operating income (NOI)$64,700/yr
Cap rate3.8%
GRM11.4
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Annual cash flow$-37,031
Cash-on-cash return-8.7%
DSCR0.64

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

← Back to listing