Home › 241 Highland Ave, Somerville MA 02143 › Analyze

Property Analyzer

241 Highland Ave, Somerville MA 02143 — $1,900,000 · 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)$61,484/yr
Cap rate3.2%
GRM12.8
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Annual cash flow$-52,283
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing