Home › 33 Beacon St, Somerville MA 02143 › Analyze

Property Analyzer

33 Beacon St, Somerville MA 02143 — $1,270,000 · 2 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: $6,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$25,622/yr
Cap rate2.0%
GRM17.1
Loan amount$952,500
Mortgage (P&I)$6,337/mo
Annual cash flow$-50,422
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing