Home › 94-96 Francis St, Everett MA 02149 › Analyze
Property Analyzer
94-96 Francis St, Everett MA 02149 — $1,449,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
94-96 Francis St, Everett MA 02149
$1,449,900 · 3 units · MLS# 73519357
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $362,475 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$38,361/yr
Cap rate2.6%
GRM16.8
Loan amount$1,087,425
Mortgage (P&I)$7,235/mo
Cash invested (down + CapEx)$362,475
Annual cash flow$-48,455
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
