Home › 826 Broadway, Everett MA 02149 › Analyze

Property Analyzer

826 Broadway, Everett MA 02149 — $1,600,000 · 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: $9,600 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$45,536/yr
Cap rate2.8%
GRM13.9
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Annual cash flow$-50,268
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing