Home › 2-4 Derby St, Somerville MA 02145 › Analyze

Property Analyzer

2-4 Derby St, Somerville MA 02145 — $1,499,999 · 3 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: $9,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$44,913/yr
Cap rate3.0%
GRM13.4
Loan amount$1,124,999
Mortgage (P&I)$7,485/mo
Annual cash flow$-44,903
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing