Home › 5 Partridge Avenue, Somerville MA 02145 › Analyze

Property Analyzer

5 Partridge Avenue, Somerville MA 02145 — $1,750,000 · 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)$40,913/yr
Cap rate2.3%
GRM15.7
Loan amount$1,312,500
Mortgage (P&I)$8,732/mo
Annual cash flow$-63,872
Cash-on-cash return-14.6%
DSCR0.39

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

← Back to listing