Home › 42 Calvin Street, Somerville MA 02143 › Analyze

Property Analyzer

42 Calvin Street, Somerville MA 02143 — $4,200,000 · 6 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: $18,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$223,200/yr
Net operating income (NOI)$70,626/yr
Cap rate1.7%
GRM18.8
Loan amount$3,150,000
Mortgage (P&I)$20,957/mo
Annual cash flow$-180,858
Cash-on-cash return-17.2%
DSCR0.28

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

← Back to listing